Highlights

[VERSATL] QoQ Quarter Result on 2015-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     77.07%    YoY -     -21.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 11,374 10,740 11,031 11,322 11,789 11,897 12,591 -6.55%
  QoQ % 5.90% -2.64% -2.57% -3.96% -0.91% -5.51% -
  Horiz. % 90.33% 85.30% 87.61% 89.92% 93.63% 94.49% 100.00%
PBT -1,320 1,152 412 -2,239 -9,640 -2,301 -2,104 -26.69%
  QoQ % -214.58% 179.61% 118.40% 76.77% -318.95% -9.36% -
  Horiz. % 62.74% -54.75% -19.58% 106.42% 458.17% 109.36% 100.00%
Tax -69 0 0 0 -126 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.76% -0.00% -0.00% -0.00% 100.00% - -
NP -1,389 1,152 412 -2,239 -9,766 -2,301 -2,104 -24.16%
  QoQ % -220.57% 179.61% 118.40% 77.07% -324.42% -9.36% -
  Horiz. % 66.02% -54.75% -19.58% 106.42% 464.16% 109.36% 100.00%
NP to SH -1,389 1,152 412 -2,239 -9,766 -2,301 -2,104 -24.16%
  QoQ % -220.57% 179.61% 118.40% 77.07% -324.42% -9.36% -
  Horiz. % 66.02% -54.75% -19.58% 106.42% 464.16% 109.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,763 9,588 10,619 13,561 21,555 14,198 14,695 -8.96%
  QoQ % 33.11% -9.71% -21.69% -37.09% 51.82% -3.38% -
  Horiz. % 86.85% 65.25% 72.26% 92.28% 146.68% 96.62% 100.00%
Net Worth 44,588 51,629 51,629 55,149 57,560 61,950 78,623 -31.46%
  QoQ % -13.64% 0.00% -6.38% -4.19% -7.08% -21.21% -
  Horiz. % 56.71% 65.67% 65.67% 70.14% 73.21% 78.79% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 44,588 51,629 51,629 55,149 57,560 61,950 78,623 -31.46%
  QoQ % -13.64% 0.00% -6.38% -4.19% -7.08% -21.21% -
  Horiz. % 56.71% 65.67% 65.67% 70.14% 73.21% 78.79% 100.00%
NOSH 117,338 117,338 117,338 117,338 110,693 110,625 110,736 3.93%
  QoQ % 0.00% 0.00% 0.00% 6.00% 0.06% -0.10% -
  Horiz. % 105.96% 105.96% 105.96% 105.96% 99.96% 99.90% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -12.21 % 10.73 % 3.73 % -19.78 % -82.84 % -19.34 % -16.71 % -18.86%
  QoQ % -213.79% 187.67% 118.86% 76.12% -328.34% -15.74% -
  Horiz. % 73.07% -64.21% -22.32% 118.37% 495.75% 115.74% 100.00%
ROE -3.12 % 2.23 % 0.80 % -4.06 % -16.97 % -3.71 % -2.68 % 10.66%
  QoQ % -239.91% 178.75% 119.70% 76.08% -357.41% -38.43% -
  Horiz. % 116.42% -83.21% -29.85% 151.49% 633.21% 138.43% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.69 9.15 9.40 9.65 10.65 10.75 11.37 -10.10%
  QoQ % 5.90% -2.66% -2.59% -9.39% -0.93% -5.45% -
  Horiz. % 85.22% 80.47% 82.67% 84.87% 93.67% 94.55% 100.00%
EPS -1.18 0.98 0.35 -1.91 -8.83 -2.08 -1.90 -27.19%
  QoQ % -220.41% 180.00% 118.32% 78.37% -324.52% -9.47% -
  Horiz. % 62.11% -51.58% -18.42% 100.53% 464.74% 109.47% 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 0.3800 0.4400 0.4400 0.4700 0.5200 0.5600 0.7100 -34.05%
  QoQ % -13.64% 0.00% -6.38% -9.62% -7.14% -21.13% -
  Horiz. % 53.52% 61.97% 61.97% 66.20% 73.24% 78.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.47 4.22 4.33 4.45 4.63 4.67 4.94 -6.44%
  QoQ % 5.92% -2.54% -2.70% -3.89% -0.86% -5.47% -
  Horiz. % 90.49% 85.43% 87.65% 90.08% 93.72% 94.53% 100.00%
EPS -0.55 0.45 0.16 -0.88 -3.84 -0.90 -0.83 -23.97%
  QoQ % -222.22% 181.25% 118.18% 77.08% -326.67% -8.43% -
  Horiz. % 66.27% -54.22% -19.28% 106.02% 462.65% 108.43% 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 0.1751 0.2028 0.2028 0.2166 0.2261 0.2433 0.3088 -31.47%
  QoQ % -13.66% 0.00% -6.37% -4.20% -7.07% -21.21% -
  Horiz. % 56.70% 65.67% 65.67% 70.14% 73.22% 78.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.6900 0.7350 0.7000 0.7650 0.7500 0.8800 0.5700 -
P/RPS 7.12 8.03 7.45 7.93 7.04 8.18 5.01 26.38%
  QoQ % -11.33% 7.79% -6.05% 12.64% -13.94% 63.27% -
  Horiz. % 142.12% 160.28% 148.70% 158.28% 140.52% 163.27% 100.00%
P/EPS -58.29 74.86 199.36 -40.09 -8.50 -42.31 -30.00 55.65%
  QoQ % -177.87% -62.45% 597.28% -371.65% 79.91% -41.03% -
  Horiz. % 194.30% -249.53% -664.53% 133.63% 28.33% 141.03% 100.00%
EY -1.72 1.34 0.50 -2.49 -11.76 -2.36 -3.33 -35.60%
  QoQ % -228.36% 168.00% 120.08% 78.83% -398.31% 29.13% -
  Horiz. % 51.65% -40.24% -15.02% 74.77% 353.15% 70.87% 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 1.82 1.67 1.59 1.63 1.44 1.57 0.80 72.89%
  QoQ % 8.98% 5.03% -2.45% 13.19% -8.28% 96.25% -
  Horiz. % 227.50% 208.75% 198.75% 203.75% 180.00% 196.25% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 -
Price 1.4900 0.7200 0.7300 0.8200 0.7800 0.8100 0.8800 -
P/RPS 15.37 7.87 7.77 8.50 7.32 7.53 7.74 57.92%
  QoQ % 95.30% 1.29% -8.59% 16.12% -2.79% -2.71% -
  Horiz. % 198.58% 101.68% 100.39% 109.82% 94.57% 97.29% 100.00%
P/EPS -125.87 73.34 207.91 -42.97 -8.84 -38.94 -46.32 94.61%
  QoQ % -271.63% -64.73% 583.85% -386.09% 77.30% 15.93% -
  Horiz. % 271.74% -158.33% -448.86% 92.77% 19.08% 84.07% 100.00%
EY -0.79 1.36 0.48 -2.33 -11.31 -2.57 -2.16 -48.83%
  QoQ % -158.09% 183.33% 120.60% 79.40% -340.08% -18.98% -
  Horiz. % 36.57% -62.96% -22.22% 107.87% 523.61% 118.98% 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 3.92 1.64 1.66 1.74 1.50 1.45 1.24 115.25%
  QoQ % 139.02% -1.20% -4.60% 16.00% 3.45% 16.94% -
  Horiz. % 316.13% 132.26% 133.87% 140.32% 120.97% 116.94% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS