Highlights

[VERSATL] QoQ Quarter Result on 2018-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 04-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     40.13%    YoY -     -16,879.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,643 13,767 15,147 14,346 14,278 13,147 13,432 -3.94%
  QoQ % -8.16% -9.11% 5.58% 0.48% 8.60% -2.12% -
  Horiz. % 94.13% 102.49% 112.77% 106.80% 106.30% 97.88% 100.00%
PBT -3,882 -2,580 -4,027 -5,812 4 96 24 -
  QoQ % -50.47% 35.93% 30.71% -145,400.00% -95.83% 300.00% -
  Horiz. % -16,175.00% -10,750.00% -16,779.17% -24,216.67% 16.67% 400.00% 100.00%
Tax -6 0 0 -914 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% -0.00% -0.00% 100.00% - - -
NP -3,888 -2,580 -4,027 -6,726 4 96 24 -
  QoQ % -50.70% 35.93% 40.13% -168,250.00% -95.83% 300.00% -
  Horiz. % -16,200.00% -10,750.00% -16,779.17% -28,025.00% 16.67% 400.00% 100.00%
NP to SH -3,888 -2,580 -4,027 -6,726 4 96 24 -
  QoQ % -50.70% 35.93% 40.13% -168,250.00% -95.83% 300.00% -
  Horiz. % -16,200.00% -10,750.00% -16,779.17% -28,025.00% 16.67% 400.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 16,531 16,347 19,174 21,072 14,274 13,051 13,408 14.94%
  QoQ % 1.13% -14.74% -9.01% 47.63% 9.37% -2.66% -
  Horiz. % 123.29% 121.92% 143.00% 157.16% 106.46% 97.34% 100.00%
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
NOSH 129,072 129,072 117,338 117,338 117,338 117,338 117,338 6.54%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -30.75 % -18.74 % -26.59 % -46.88 % 0.03 % 0.73 % 0.18 % -
  QoQ % -64.09% 29.52% 43.28% -156,366.67% -95.89% 305.56% -
  Horiz. % -17,083.33% -10,411.11% -14,772.22% -26,044.44% 16.67% 405.56% 100.00%
ROE -9.13 % -5.00 % -9.03 % -13.03 % 0.01 % 0.16 % 0.04 % -
  QoQ % -82.60% 44.63% 30.70% -130,400.00% -93.75% 300.00% -
  Horiz. % -22,825.00% -12,500.00% -22,575.00% -32,575.00% 25.00% 400.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.80 10.67 12.91 12.23 12.17 11.20 11.45 -9.83%
  QoQ % -8.15% -17.35% 5.56% 0.49% 8.66% -2.18% -
  Horiz. % 85.59% 93.19% 112.75% 106.81% 106.29% 97.82% 100.00%
EPS -3.01 -2.00 -3.43 -5.73 0.00 0.08 0.02 -
  QoQ % -50.50% 41.69% 40.14% 0.00% 0.00% 300.00% -
  Horiz. % -15,050.00% -10,000.00% -17,150.00% -28,650.00% 0.00% 400.00% 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 0.3300 0.4000 0.3800 0.4400 0.5000 0.5000 0.4900 -23.11%
  QoQ % -17.50% 5.26% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 67.35% 81.63% 77.55% 89.80% 102.04% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.80 10.67 11.74 11.11 11.06 10.19 10.41 -3.94%
  QoQ % -8.15% -9.11% 5.67% 0.45% 8.54% -2.11% -
  Horiz. % 94.14% 102.50% 112.78% 106.72% 106.24% 97.89% 100.00%
EPS -3.01 -2.00 -3.12 -5.21 0.00 0.07 0.02 -
  QoQ % -50.50% 35.90% 40.12% 0.00% 0.00% 250.00% -
  Horiz. % -15,050.00% -10,000.00% -15,600.00% -26,050.00% 0.00% 350.00% 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 0.3300 0.4000 0.3455 0.4000 0.4545 0.4545 0.4455 -18.09%
  QoQ % -17.50% 15.77% -13.63% -11.99% 0.00% 2.02% -
  Horiz. % 74.07% 89.79% 77.55% 89.79% 102.02% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4300 0.6900 0.5000 0.5700 0.6500 0.7200 1.6800 -
P/RPS 4.39 6.47 3.87 4.66 5.34 6.43 14.68 -55.18%
  QoQ % -32.15% 67.18% -16.95% -12.73% -16.95% -56.20% -
  Horiz. % 29.90% 44.07% 26.36% 31.74% 36.38% 43.80% 100.00%
P/EPS -14.27 -34.52 -14.57 -9.94 19,067.53 880.04 8,213.71 -
  QoQ % 58.66% -136.93% -46.58% -100.05% 2,066.67% -89.29% -
  Horiz. % -0.17% -0.42% -0.18% -0.12% 232.14% 10.71% 100.00%
EY -7.01 -2.90 -6.86 -10.06 0.01 0.11 0.01 -
  QoQ % -141.72% 57.73% 31.81% -100,700.01% -90.91% 1,000.00% -
  Horiz. % -70,100.01% -29,000.00% -68,600.00% -100,600.01% 100.00% 1,100.00% 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 1.30 1.73 1.32 1.30 1.30 1.44 3.43 -47.54%
  QoQ % -24.86% 31.06% 1.54% 0.00% -9.72% -58.02% -
  Horiz. % 37.90% 50.44% 38.48% 37.90% 37.90% 41.98% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 -
Price 0.4050 0.4700 0.4200 0.4000 0.5800 0.9300 0.7200 -
P/RPS 4.13 4.41 3.25 3.27 4.77 8.30 6.29 -24.40%
  QoQ % -6.35% 35.69% -0.61% -31.45% -42.53% 31.96% -
  Horiz. % 65.66% 70.11% 51.67% 51.99% 75.83% 131.96% 100.00%
P/EPS -13.45 -23.51 -12.24 -6.98 17,014.11 1,136.72 3,520.16 -
  QoQ % 42.79% -92.08% -75.36% -100.04% 1,396.77% -67.71% -
  Horiz. % -0.38% -0.67% -0.35% -0.20% 483.33% 32.29% 100.00%
EY -7.44 -4.25 -8.17 -14.33 0.01 0.09 0.03 -
  QoQ % -75.06% 47.98% 42.99% -143,400.00% -88.89% 200.00% -
  Horiz. % -24,800.00% -14,166.67% -27,233.33% -47,766.67% 33.33% 300.00% 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 1.23 1.18 1.11 0.91 1.16 1.86 1.47 -11.18%
  QoQ % 4.24% 6.31% 21.98% -21.55% -37.63% 26.53% -
  Horiz. % 83.67% 80.27% 75.51% 61.90% 78.91% 126.53% 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.
 


 

172  474  521  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PUC 0.10-0.005 
 PERDANA 0.40-0.045 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
Partners & Brokers