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 - 141,979
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.97 8.30 8.38 8.87 9.55 9.18 10.53 -16.99%
  QoQ % -3.98% -0.95% -5.52% -7.12% 4.03% -12.82% -
  Horiz. % 75.69% 78.82% 79.58% 84.24% 90.69% 87.18% 100.00%
EPS -1.58 -6.88 -1.62 -1.48 -1.29 0.41 -1.43 6.90%
  QoQ % 77.03% -324.69% -9.46% -14.73% -414.63% 128.67% -
  Horiz. % 110.49% 481.12% 113.29% 103.50% 90.21% -28.67% 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 0.4054 0.4363 0.5538 0.5998 0.6997 0.4985 -15.37%
  QoQ % -4.19% -7.08% -21.22% -7.67% -14.28% 40.36% -
  Horiz. % 77.91% 81.32% 87.52% 111.09% 120.32% 140.36% 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.
 


 

344  297  560  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.03-0.005 
 GPACKET-WB 0.265+0.005 
 EDUSPEC 0.045-0.01 
 ARMADA 0.33-0.01 
 SAPNRG 0.29+0.005 
 VSOLAR 0.085-0.005 
 HSI-H6S 0.185-0.025 
 MNC 0.1150.00 
 KNM 0.395-0.005 
 HSI-C7F 0.35-0.005 

TOP ARTICLES

1. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. 哪一间上市公司将会成为下一个大马太阳能发电之王?股价会一飞冲天吗?为什么这个行业连亿万富豪的公司都有兴趣竞标呢? Ten Ninety
4. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers