Highlights

[VERSATL] QoQ Quarter Result on 2017-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -98.26%    YoY -     102.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 14,346 14,278 13,147 13,432 12,230 11,961 10,852 20.47%
  QoQ % 0.48% 8.60% -2.12% 9.83% 2.25% 10.22% -
  Horiz. % 132.20% 131.57% 121.15% 123.77% 112.70% 110.22% 100.00%
PBT -5,812 4 96 24 2,036 316 -791 278.41%
  QoQ % -145,400.00% -95.83% 300.00% -98.82% 544.30% 139.95% -
  Horiz. % 734.77% -0.51% -12.14% -3.03% -257.40% -39.95% 100.00%
Tax -914 0 0 0 -660 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.48% -0.00% -0.00% -0.00% 100.00% - -
NP -6,726 4 96 24 1,376 316 -791 317.14%
  QoQ % -168,250.00% -95.83% 300.00% -98.26% 335.44% 139.95% -
  Horiz. % 850.32% -0.51% -12.14% -3.03% -173.96% -39.95% 100.00%
NP to SH -6,726 4 96 24 1,376 316 -791 317.14%
  QoQ % -168,250.00% -95.83% 300.00% -98.26% 335.44% 139.95% -
  Horiz. % 850.32% -0.51% -12.14% -3.03% -173.96% -39.95% 100.00%
Tax Rate - % - % - % - % 32.42 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 21,072 14,274 13,051 13,408 10,854 11,645 11,643 48.57%
  QoQ % 47.63% 9.37% -2.66% 23.53% -6.79% 0.02% -
  Horiz. % 180.98% 122.60% 112.09% 115.16% 93.22% 100.02% 100.00%
Net Worth 51,629 58,669 58,669 57,495 55,149 50,455 43,415 12.26%
  QoQ % -12.00% 0.00% 2.04% 4.26% 9.30% 16.22% -
  Horiz. % 118.92% 135.14% 135.14% 132.43% 127.03% 116.22% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 51,629 58,669 58,669 57,495 55,149 50,455 43,415 12.26%
  QoQ % -12.00% 0.00% 2.04% 4.26% 9.30% 16.22% -
  Horiz. % 118.92% 135.14% 135.14% 132.43% 127.03% 116.22% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -46.88 % 0.03 % 0.73 % 0.18 % 11.25 % 2.64 % -7.29 % 246.20%
  QoQ % -156,366.67% -95.89% 305.56% -98.40% 326.14% 136.21% -
  Horiz. % 643.07% -0.41% -10.01% -2.47% -154.32% -36.21% 100.00%
ROE -13.03 % 0.01 % 0.16 % 0.04 % 2.50 % 0.63 % -1.82 % 271.91%
  QoQ % -130,400.00% -93.75% 300.00% -98.40% 296.83% 134.62% -
  Horiz. % 715.93% -0.55% -8.79% -2.20% -137.36% -34.62% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.23 12.17 11.20 11.45 10.42 10.19 9.25 20.48%
  QoQ % 0.49% 8.66% -2.18% 9.88% 2.26% 10.16% -
  Horiz. % 132.22% 131.57% 121.08% 123.78% 112.65% 110.16% 100.00%
EPS -5.73 0.00 0.08 0.02 1.17 0.27 -0.67 318.75%
  QoQ % 0.00% 0.00% 300.00% -98.29% 333.33% 140.30% -
  Horiz. % 855.22% -0.00% -11.94% -2.99% -174.63% -40.30% 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 0.4400 0.5000 0.5000 0.4900 0.4700 0.4300 0.3700 12.26%
  QoQ % -12.00% 0.00% 2.04% 4.26% 9.30% 16.22% -
  Horiz. % 118.92% 135.14% 135.14% 132.43% 127.03% 116.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.63 5.61 5.16 5.27 4.80 4.70 4.26 20.45%
  QoQ % 0.36% 8.72% -2.09% 9.79% 2.13% 10.33% -
  Horiz. % 132.16% 131.69% 121.13% 123.71% 112.68% 110.33% 100.00%
EPS -2.64 0.00 0.04 0.01 0.54 0.12 -0.31 317.57%
  QoQ % 0.00% 0.00% 300.00% -98.15% 350.00% 138.71% -
  Horiz. % 851.61% -0.00% -12.90% -3.23% -174.19% -38.71% 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 0.2028 0.2304 0.2304 0.2258 0.2166 0.1981 0.1705 12.27%
  QoQ % -11.98% 0.00% 2.04% 4.25% 9.34% 16.19% -
  Horiz. % 118.94% 135.13% 135.13% 132.43% 127.04% 116.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.5700 0.6500 0.7200 1.6800 1.2900 1.3400 1.1900 -
P/RPS 4.66 5.34 6.43 14.68 12.38 13.15 12.87 -49.23%
  QoQ % -12.73% -16.95% -56.20% 18.58% -5.86% 2.18% -
  Horiz. % 36.21% 41.49% 49.96% 114.06% 96.19% 102.18% 100.00%
P/EPS -9.94 19,067.53 880.04 8,213.71 110.01 497.58 -176.53 -85.33%
  QoQ % -100.05% 2,066.67% -89.29% 7,366.33% -77.89% 381.87% -
  Horiz. % 5.63% -10,801.30% -498.52% -4,652.87% -62.32% -281.87% 100.00%
EY -10.06 0.01 0.11 0.01 0.91 0.20 -0.57 579.06%
  QoQ % -100,700.01% -90.91% 1,000.00% -98.90% 355.00% 135.09% -
  Horiz. % 1,764.91% -1.75% -19.30% -1.75% -159.65% -35.09% 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 1.30 1.30 1.44 3.43 2.74 3.12 3.22 -45.41%
  QoQ % 0.00% -9.72% -58.02% 25.18% -12.18% -3.11% -
  Horiz. % 40.37% 40.37% 44.72% 106.52% 85.09% 96.89% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 -
Price 0.4000 0.5800 0.9300 0.7200 1.4500 1.3600 1.3600 -
P/RPS 3.27 4.77 8.30 6.29 13.91 13.34 14.71 -63.34%
  QoQ % -31.45% -42.53% 31.96% -54.78% 4.27% -9.31% -
  Horiz. % 22.23% 32.43% 56.42% 42.76% 94.56% 90.69% 100.00%
P/EPS -6.98 17,014.11 1,136.72 3,520.16 123.65 505.00 -201.75 -89.40%
  QoQ % -100.04% 1,396.77% -67.71% 2,746.87% -75.51% 350.31% -
  Horiz. % 3.46% -8,433.26% -563.43% -1,744.81% -61.29% -250.31% 100.00%
EY -14.33 0.01 0.09 0.03 0.81 0.20 -0.50 838.44%
  QoQ % -143,400.00% -88.89% 200.00% -96.30% 305.00% 140.00% -
  Horiz. % 2,866.00% -2.00% -18.00% -6.00% -162.00% -40.00% 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 0.91 1.16 1.86 1.47 3.09 3.16 3.68 -60.64%
  QoQ % -21.55% -37.63% 26.53% -52.43% -2.22% -14.13% -
  Horiz. % 24.73% 31.52% 50.54% 39.95% 83.97% 85.87% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS