Highlights

[VERSATL] QoQ Quarter Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -14.60%    YoY -     -2,434.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,322 11,789 11,897 12,591 13,563 13,027 14,947 -16.95%
  QoQ % -3.96% -0.91% -5.51% -7.17% 4.11% -12.85% -
  Horiz. % 75.75% 78.87% 79.59% 84.24% 90.74% 87.15% 100.00%
PBT -2,239 -9,640 -2,301 -2,104 -1,836 923 -2,039 6.45%
  QoQ % 76.77% -318.95% -9.36% -14.60% -298.92% 145.27% -
  Horiz. % 109.81% 472.78% 112.85% 103.19% 90.04% -45.27% 100.00%
Tax 0 -126 0 0 0 -338 4 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8,550.00% -
  Horiz. % 0.00% -3,150.00% 0.00% 0.00% 0.00% -8,450.00% 100.00%
NP -2,239 -9,766 -2,301 -2,104 -1,836 585 -2,035 6.59%
  QoQ % 77.07% -324.42% -9.36% -14.60% -413.85% 128.75% -
  Horiz. % 110.02% 479.90% 113.07% 103.39% 90.22% -28.75% 100.00%
NP to SH -2,239 -9,766 -2,301 -2,104 -1,836 585 -2,035 6.59%
  QoQ % 77.07% -324.42% -9.36% -14.60% -413.85% 128.75% -
  Horiz. % 110.02% 479.90% 113.07% 103.39% 90.22% -28.75% 100.00%
Tax Rate - % - % - % - % - % 36.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 13,561 21,555 14,198 14,695 15,399 12,442 16,982 -13.96%
  QoQ % -37.09% 51.82% -3.38% -4.57% 23.77% -26.73% -
  Horiz. % 79.86% 126.93% 83.61% 86.53% 90.68% 73.27% 100.00%
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.37%
  QoQ % -4.19% -7.08% -21.21% -7.68% -14.27% 40.34% -
  Horiz. % 77.91% 81.32% 87.52% 111.08% 120.32% 140.34% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.37%
  QoQ % -4.19% -7.08% -21.21% -7.68% -14.27% 40.34% -
  Horiz. % 77.91% 81.32% 87.52% 111.08% 120.32% 140.34% 100.00%
NOSH 117,338 110,693 110,625 110,736 110,602 110,377 110,597 4.03%
  QoQ % 6.00% 0.06% -0.10% 0.12% 0.20% -0.20% -
  Horiz. % 106.09% 100.09% 100.02% 100.13% 100.00% 99.80% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -19.78 % -82.84 % -19.34 % -16.71 % -13.54 % 4.49 % -13.61 % 28.39%
  QoQ % 76.12% -328.34% -15.74% -23.41% -401.56% 132.99% -
  Horiz. % 145.33% 608.67% 142.10% 122.78% 99.49% -32.99% 100.00%
ROE -4.06 % -16.97 % -3.71 % -2.68 % -2.16 % 0.59 % -2.88 % 25.80%
  QoQ % 76.08% -357.41% -38.43% -24.07% -466.10% 120.49% -
  Horiz. % 140.97% 589.24% 128.82% 93.06% 75.00% -20.49% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.65 10.65 10.75 11.37 12.26 11.80 13.51 -20.14%
  QoQ % -9.39% -0.93% -5.45% -7.26% 3.90% -12.66% -
  Horiz. % 71.43% 78.83% 79.57% 84.16% 90.75% 87.34% 100.00%
EPS -1.91 -8.83 -2.08 -1.90 -1.66 0.53 -1.84 2.53%
  QoQ % 78.37% -324.52% -9.47% -14.46% -413.21% 128.80% -
  Horiz. % 103.80% 479.89% 113.04% 103.26% 90.22% -28.80% 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 0.5200 0.5600 0.7100 0.7700 0.9000 0.6400 -18.65%
  QoQ % -9.62% -7.14% -21.13% -7.79% -14.44% 40.62% -
  Horiz. % 73.44% 81.25% 87.50% 110.94% 120.31% 140.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.45 4.63 4.67 4.94 5.33 5.12 5.87 -16.90%
  QoQ % -3.89% -0.86% -5.47% -7.32% 4.10% -12.78% -
  Horiz. % 75.81% 78.88% 79.56% 84.16% 90.80% 87.22% 100.00%
EPS -0.88 -3.84 -0.90 -0.83 -0.72 0.23 -0.80 6.58%
  QoQ % 77.08% -326.67% -8.43% -15.28% -413.04% 128.75% -
  Horiz. % 110.00% 480.00% 112.50% 103.75% 90.00% -28.75% 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 0.2166 0.2261 0.2433 0.3088 0.3345 0.3901 0.2780 -15.37%
  QoQ % -4.20% -7.07% -21.21% -7.68% -14.25% 40.32% -
  Horiz. % 77.91% 81.33% 87.52% 111.08% 120.32% 140.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 0.4350 -
P/RPS 7.93 7.04 8.18 5.01 3.96 3.60 3.22 82.67%
  QoQ % 12.64% -13.94% 63.27% 26.52% 10.00% 11.80% -
  Horiz. % 246.27% 218.63% 254.04% 155.59% 122.98% 111.80% 100.00%
P/EPS -40.09 -8.50 -42.31 -30.00 -29.22 80.19 -23.64 42.35%
  QoQ % -371.65% 79.91% -41.03% -2.67% -136.44% 439.21% -
  Horiz. % 169.59% 35.96% 178.98% 126.90% 123.60% -339.21% 100.00%
EY -2.49 -11.76 -2.36 -3.33 -3.42 1.25 -4.23 -29.83%
  QoQ % 78.83% -398.31% 29.13% 2.63% -373.60% 129.55% -
  Horiz. % 58.87% 278.01% 55.79% 78.72% 80.85% -29.55% 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 1.63 1.44 1.57 0.80 0.63 0.47 0.68 79.40%
  QoQ % 13.19% -8.28% 96.25% 26.98% 34.04% -30.88% -
  Horiz. % 239.71% 211.76% 230.88% 117.65% 92.65% 69.12% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 -
Price 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 0.4200 -
P/RPS 8.50 7.32 7.53 7.74 4.04 4.19 3.11 95.84%
  QoQ % 16.12% -2.79% -2.71% 91.58% -3.58% 34.73% -
  Horiz. % 273.31% 235.37% 242.12% 248.87% 129.90% 134.73% 100.00%
P/EPS -42.97 -8.84 -38.94 -46.32 -29.82 93.40 -22.83 52.62%
  QoQ % -386.09% 77.30% 15.93% -55.33% -131.93% 509.11% -
  Horiz. % 188.22% 38.72% 170.57% 202.89% 130.62% -409.11% 100.00%
EY -2.33 -11.31 -2.57 -2.16 -3.35 1.07 -4.38 -34.42%
  QoQ % 79.40% -340.08% -18.98% 35.52% -413.08% 124.43% -
  Horiz. % 53.20% 258.22% 58.68% 49.32% 76.48% -24.43% 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 1.74 1.50 1.45 1.24 0.64 0.55 0.66 91.18%
  QoQ % 16.00% 3.45% 16.94% 93.75% 16.36% -16.67% -
  Horiz. % 263.64% 227.27% 219.70% 187.88% 96.97% 83.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

178  456  555  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.0450.00 
 KSTAR 0.435+0.065 
 HWGB 0.77+0.055 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. 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
PARTNERS & BROKERS