Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2019-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -61.28%    YoY -     -156.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 35,904 25,604 13,782 55,667 41,557 28,914 15,147 77.50%
  QoQ % 40.23% 85.78% -75.24% 33.95% 43.73% 90.89% -
  Horiz. % 237.04% 169.04% 90.99% 367.51% 274.36% 190.89% 100.00%
PBT -4,168 -1,401 6 -18,103 -10,489 -6,607 -4,027 2.31%
  QoQ % -197.50% -23,450.00% 100.03% -72.59% -58.76% -64.07% -
  Horiz. % 103.50% 34.79% -0.15% 449.54% 260.47% 164.07% 100.00%
Tax 0 0 0 1,177 -6 0 0 -
  QoQ % 0.00% 0.00% 0.00% 19,716.67% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -19,616.67% 100.00% - -
NP -4,168 -1,401 6 -16,926 -10,495 -6,607 -4,027 2.31%
  QoQ % -197.50% -23,450.00% 100.04% -61.28% -58.85% -64.07% -
  Horiz. % 103.50% 34.79% -0.15% 420.31% 260.62% 164.07% 100.00%
NP to SH -4,168 -1,401 6 -16,926 -10,495 -6,607 -4,027 2.31%
  QoQ % -197.50% -23,450.00% 100.04% -61.28% -58.85% -64.07% -
  Horiz. % 103.50% 34.79% -0.15% 420.31% 260.62% 164.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,072 27,005 13,776 72,593 52,052 35,521 19,174 63.24%
  QoQ % 48.39% 96.03% -81.02% 39.46% 46.54% 85.26% -
  Horiz. % 208.99% 140.84% 71.85% 378.60% 271.47% 185.26% 100.00%
Net Worth 42,593 45,433 45,636 40,012 42,593 51,628 44,588 -3.00%
  QoQ % -6.25% -0.44% 14.06% -6.06% -17.50% 15.79% -
  Horiz. % 95.53% 101.89% 102.35% 89.74% 95.53% 115.79% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 42,593 45,433 45,636 40,012 42,593 51,628 44,588 -3.00%
  QoQ % -6.25% -0.44% 14.06% -6.06% -17.50% 15.79% -
  Horiz. % 95.53% 101.89% 102.35% 89.74% 95.53% 115.79% 100.00%
NOSH 141,979 141,979 138,292 129,072 129,072 129,072 117,338 13.51%
  QoQ % 0.00% 2.67% 7.14% 0.00% 0.00% 10.00% -
  Horiz. % 121.00% 121.00% 117.86% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -11.61 % -5.47 % 0.04 % -30.41 % -25.25 % -22.85 % -26.59 % -42.36%
  QoQ % -112.25% -13,775.00% 100.13% -20.44% -10.50% 14.07% -
  Horiz. % 43.66% 20.57% -0.15% 114.37% 94.96% 85.93% 100.00%
ROE -9.79 % -3.08 % 0.01 % -42.30 % -24.64 % -12.80 % -9.03 % 5.52%
  QoQ % -217.86% -30,900.00% 100.02% -71.67% -92.50% -41.75% -
  Horiz. % 108.42% 34.11% -0.11% 468.44% 272.87% 141.75% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.29 18.03 9.97 43.13 32.20 22.40 12.91 56.37%
  QoQ % 40.27% 80.84% -76.88% 33.94% 43.75% 73.51% -
  Horiz. % 195.89% 139.66% 77.23% 334.08% 249.42% 173.51% 100.00%
EPS -2.96 -1.00 0.00 -13.11 -8.39 -5.12 -3.43 -9.33%
  QoQ % -196.00% 0.00% 0.00% -56.26% -63.87% -49.27% -
  Horiz. % 86.30% 29.15% -0.00% 382.22% 244.61% 149.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3000 0.3200 0.3300 0.3100 0.3300 0.4000 0.3800 -14.54%
  QoQ % -6.25% -3.03% 6.45% -6.06% -17.50% 5.26% -
  Horiz. % 78.95% 84.21% 86.84% 81.58% 86.84% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.10 10.06 5.41 21.86 16.32 11.36 5.95 77.47%
  QoQ % 40.16% 85.95% -75.25% 33.95% 43.66% 90.92% -
  Horiz. % 236.97% 169.08% 90.92% 367.39% 274.29% 190.92% 100.00%
EPS -1.64 -0.55 0.00 -6.65 -4.12 -2.59 -1.58 2.51%
  QoQ % -198.18% 0.00% 0.00% -61.41% -59.07% -63.92% -
  Horiz. % 103.80% 34.81% -0.00% 420.89% 260.76% 163.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1673 0.1784 0.1792 0.1571 0.1673 0.2028 0.1751 -2.98%
  QoQ % -6.22% -0.45% 14.07% -6.10% -17.50% 15.82% -
  Horiz. % 95.55% 101.88% 102.34% 89.72% 95.55% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2500 0.2800 0.3600 0.3650 0.4300 0.6900 0.5000 -
P/RPS 0.99 1.55 3.61 0.85 1.34 3.08 3.87 -59.60%
  QoQ % -36.13% -57.06% 324.71% -36.57% -56.49% -20.41% -
  Horiz. % 25.58% 40.05% 93.28% 21.96% 34.63% 79.59% 100.00%
P/EPS -8.52 -28.38 8,297.52 -2.78 -5.29 -13.48 -14.57 -30.00%
  QoQ % 69.98% -100.34% 298,571.94% 47.45% 60.76% 7.48% -
  Horiz. % 58.48% 194.78% -56,949.35% 19.08% 36.31% 92.52% 100.00%
EY -11.74 -3.52 0.01 -35.93 -18.91 -7.42 -6.86 42.93%
  QoQ % -233.52% -35,300.00% 100.03% -90.01% -154.85% -8.16% -
  Horiz. % 171.14% 51.31% -0.15% 523.76% 275.66% 108.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.88 1.09 1.18 1.30 1.73 1.32 -26.54%
  QoQ % -5.68% -19.27% -7.63% -9.23% -24.86% 31.06% -
  Horiz. % 62.88% 66.67% 82.58% 89.39% 98.48% 131.06% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 -
Price 0.2550 0.2800 0.3150 0.3250 0.4050 0.4700 0.4200 -
P/RPS 1.01 1.55 3.16 0.75 1.26 2.10 3.25 -54.02%
  QoQ % -34.84% -50.95% 321.33% -40.48% -40.00% -35.38% -
  Horiz. % 31.08% 47.69% 97.23% 23.08% 38.77% 64.62% 100.00%
P/EPS -8.69 -28.38 7,260.33 -2.48 -4.98 -9.18 -12.24 -20.37%
  QoQ % 69.38% -100.39% 292,855.25% 50.20% 45.75% 25.00% -
  Horiz. % 71.00% 231.86% -59,316.43% 20.26% 40.69% 75.00% 100.00%
EY -11.51 -3.52 0.01 -40.35 -20.08 -10.89 -8.17 25.59%
  QoQ % -226.99% -35,300.00% 100.02% -100.95% -84.39% -33.29% -
  Horiz. % 140.88% 43.08% -0.12% 493.88% 245.78% 133.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.85 0.88 0.95 1.05 1.23 1.18 1.11 -16.26%
  QoQ % -3.41% -7.37% -9.52% -14.63% 4.24% 6.31% -
  Horiz. % 76.58% 79.28% 85.59% 94.59% 110.81% 106.31% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers