Highlights

[VERSATL] QoQ Quarter Result on 2016-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     40.24%    YoY -     62.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 12,230 11,961 10,852 12,438 11,374 10,740 11,031 7.11%
  QoQ % 2.25% 10.22% -12.75% 9.35% 5.90% -2.64% -
  Horiz. % 110.87% 108.43% 98.38% 112.75% 103.11% 97.36% 100.00%
PBT 2,036 316 -791 -830 -1,320 1,152 412 189.84%
  QoQ % 544.30% 139.95% 4.70% 37.12% -214.58% 179.61% -
  Horiz. % 494.17% 76.70% -191.99% -201.46% -320.39% 279.61% 100.00%
Tax -660 0 0 0 -69 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 956.52% -0.00% -0.00% -0.00% 100.00% - -
NP 1,376 316 -791 -830 -1,389 1,152 412 123.27%
  QoQ % 335.44% 139.95% 4.70% 40.24% -220.57% 179.61% -
  Horiz. % 333.98% 76.70% -191.99% -201.46% -337.14% 279.61% 100.00%
NP to SH 1,376 316 -791 -830 -1,389 1,152 412 123.27%
  QoQ % 335.44% 139.95% 4.70% 40.24% -220.57% 179.61% -
  Horiz. % 333.98% 76.70% -191.99% -201.46% -337.14% 279.61% 100.00%
Tax Rate 32.42 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 10,854 11,645 11,643 13,268 12,763 9,588 10,619 1.47%
  QoQ % -6.79% 0.02% -12.25% 3.96% 33.11% -9.71% -
  Horiz. % 102.21% 109.66% 109.64% 124.95% 120.19% 90.29% 100.00%
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 117,338 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.25 % 2.64 % -7.29 % -6.67 % -12.21 % 10.73 % 3.73 % 108.61%
  QoQ % 326.14% 136.21% -9.30% 45.37% -213.79% 187.67% -
  Horiz. % 301.61% 70.78% -195.44% -178.82% -327.35% 287.67% 100.00%
ROE 2.50 % 0.63 % -1.82 % -1.96 % -3.12 % 2.23 % 0.80 % 113.60%
  QoQ % 296.83% 134.62% 7.14% 37.18% -239.91% 178.75% -
  Horiz. % 312.50% 78.75% -227.50% -245.00% -390.00% 278.75% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.42 10.19 9.25 10.60 9.69 9.15 9.40 7.10%
  QoQ % 2.26% 10.16% -12.74% 9.39% 5.90% -2.66% -
  Horiz. % 110.85% 108.40% 98.40% 112.77% 103.09% 97.34% 100.00%
EPS 1.17 0.27 -0.67 -0.71 -1.18 0.98 0.35 123.41%
  QoQ % 333.33% 140.30% 5.63% 39.83% -220.41% 180.00% -
  Horiz. % 334.29% 77.14% -191.43% -202.86% -337.14% 280.00% 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 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 0.4400 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.61 8.42 7.64 8.76 8.01 7.56 7.77 7.08%
  QoQ % 2.26% 10.21% -12.79% 9.36% 5.95% -2.70% -
  Horiz. % 110.81% 108.37% 98.33% 112.74% 103.09% 97.30% 100.00%
EPS 0.97 0.22 -0.56 -0.58 -0.98 0.81 0.29 123.49%
  QoQ % 340.91% 139.29% 3.45% 40.82% -220.99% 179.31% -
  Horiz. % 334.48% 75.86% -193.10% -200.00% -337.93% 279.31% 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 0.3884 0.3554 0.3058 0.2975 0.3140 0.3636 0.3636 4.49%
  QoQ % 9.29% 16.22% 2.79% -5.25% -13.64% 0.00% -
  Horiz. % 106.82% 97.74% 84.10% 81.82% 86.36% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 0.7000 -
P/RPS 12.38 13.15 12.87 11.79 7.12 8.03 7.45 40.25%
  QoQ % -5.86% 2.18% 9.16% 65.59% -11.33% 7.79% -
  Horiz. % 166.17% 176.51% 172.75% 158.26% 95.57% 107.79% 100.00%
P/EPS 110.01 497.58 -176.53 -176.71 -58.29 74.86 199.36 -32.70%
  QoQ % -77.89% 381.87% 0.10% -203.16% -177.87% -62.45% -
  Horiz. % 55.18% 249.59% -88.55% -88.64% -29.24% 37.55% 100.00%
EY 0.91 0.20 -0.57 -0.57 -1.72 1.34 0.50 49.01%
  QoQ % 355.00% 135.09% 0.00% 66.86% -228.36% 168.00% -
  Horiz. % 182.00% 40.00% -114.00% -114.00% -344.00% 268.00% 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 2.74 3.12 3.22 3.47 1.82 1.67 1.59 43.69%
  QoQ % -12.18% -3.11% -7.20% 90.66% 8.98% 5.03% -
  Horiz. % 172.33% 196.23% 202.52% 218.24% 114.47% 105.03% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 -
Price 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 0.7300 -
P/RPS 13.91 13.34 14.71 9.81 15.37 7.87 7.77 47.38%
  QoQ % 4.27% -9.31% 49.95% -36.17% 95.30% 1.29% -
  Horiz. % 179.02% 171.69% 189.32% 126.25% 197.81% 101.29% 100.00%
P/EPS 123.65 505.00 -201.75 -147.03 -125.87 73.34 207.91 -29.26%
  QoQ % -75.51% 350.31% -37.22% -16.81% -271.63% -64.73% -
  Horiz. % 59.47% 242.89% -97.04% -70.72% -60.54% 35.27% 100.00%
EY 0.81 0.20 -0.50 -0.68 -0.79 1.36 0.48 41.70%
  QoQ % 305.00% 140.00% 26.47% 13.92% -158.09% 183.33% -
  Horiz. % 168.75% 41.67% -104.17% -141.67% -164.58% 283.33% 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 3.09 3.16 3.68 2.89 3.92 1.64 1.66 51.26%
  QoQ % -2.22% -14.13% 27.34% -26.28% 139.02% -1.20% -
  Horiz. % 186.14% 190.36% 221.69% 174.10% 236.14% 98.80% 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.
 


 

174  230  500  1390 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.275-0.06 
 ARMADA 0.52-0.005 
 KNM 0.43-0.01 
 HSI-C7F 0.255+0.05 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.0450.00 
 HSI-C7K 0.42+0.045 
Partners & Brokers