Highlights

[VERSATL] QoQ Quarter Result on 2015-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     118.40%    YoY -     119.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 12,438 11,374 10,740 11,031 11,322 11,789 11,897 3.01%
  QoQ % 9.35% 5.90% -2.64% -2.57% -3.96% -0.91% -
  Horiz. % 104.55% 95.60% 90.27% 92.72% 95.17% 99.09% 100.00%
PBT -830 -1,320 1,152 412 -2,239 -9,640 -2,301 -49.36%
  QoQ % 37.12% -214.58% 179.61% 118.40% 76.77% -318.95% -
  Horiz. % 36.07% 57.37% -50.07% -17.91% 97.31% 418.95% 100.00%
Tax 0 -69 0 0 0 -126 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 54.76% -0.00% -0.00% -0.00% 100.00% -
NP -830 -1,389 1,152 412 -2,239 -9,766 -2,301 -49.36%
  QoQ % 40.24% -220.57% 179.61% 118.40% 77.07% -324.42% -
  Horiz. % 36.07% 60.37% -50.07% -17.91% 97.31% 424.42% 100.00%
NP to SH -830 -1,389 1,152 412 -2,239 -9,766 -2,301 -49.36%
  QoQ % 40.24% -220.57% 179.61% 118.40% 77.07% -324.42% -
  Horiz. % 36.07% 60.37% -50.07% -17.91% 97.31% 424.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,268 12,763 9,588 10,619 13,561 21,555 14,198 -4.42%
  QoQ % 3.96% 33.11% -9.71% -21.69% -37.09% 51.82% -
  Horiz. % 93.45% 89.89% 67.53% 74.79% 95.51% 151.82% 100.00%
Net Worth 42,241 44,588 51,629 51,629 55,149 57,560 61,950 -22.55%
  QoQ % -5.26% -13.64% 0.00% -6.38% -4.19% -7.08% -
  Horiz. % 68.19% 71.98% 83.34% 83.34% 89.02% 92.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 42,241 44,588 51,629 51,629 55,149 57,560 61,950 -22.55%
  QoQ % -5.26% -13.64% 0.00% -6.38% -4.19% -7.08% -
  Horiz. % 68.19% 71.98% 83.34% 83.34% 89.02% 92.92% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 110,693 110,625 4.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.00% 0.06% -
  Horiz. % 106.07% 106.07% 106.07% 106.07% 106.07% 100.06% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -6.67 % -12.21 % 10.73 % 3.73 % -19.78 % -82.84 % -19.34 % -50.85%
  QoQ % 45.37% -213.79% 187.67% 118.86% 76.12% -328.34% -
  Horiz. % 34.49% 63.13% -55.48% -19.29% 102.28% 428.34% 100.00%
ROE -1.96 % -3.12 % 2.23 % 0.80 % -4.06 % -16.97 % -3.71 % -34.67%
  QoQ % 37.18% -239.91% 178.75% 119.70% 76.08% -357.41% -
  Horiz. % 52.83% 84.10% -60.11% -21.56% 109.43% 457.41% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.60 9.69 9.15 9.40 9.65 10.65 10.75 -0.93%
  QoQ % 9.39% 5.90% -2.66% -2.59% -9.39% -0.93% -
  Horiz. % 98.60% 90.14% 85.12% 87.44% 89.77% 99.07% 100.00%
EPS -0.71 -1.18 0.98 0.35 -1.91 -8.83 -2.08 -51.19%
  QoQ % 39.83% -220.41% 180.00% 118.32% 78.37% -324.52% -
  Horiz. % 34.13% 56.73% -47.12% -16.83% 91.83% 424.52% 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 0.3600 0.3800 0.4400 0.4400 0.4700 0.5200 0.5600 -25.53%
  QoQ % -5.26% -13.64% 0.00% -6.38% -9.62% -7.14% -
  Horiz. % 64.29% 67.86% 78.57% 78.57% 83.93% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.64 8.81 8.32 8.55 8.77 9.13 9.22 3.02%
  QoQ % 9.42% 5.89% -2.69% -2.51% -3.94% -0.98% -
  Horiz. % 104.56% 95.55% 90.24% 92.73% 95.12% 99.02% 100.00%
EPS -0.64 -1.08 0.89 0.32 -1.73 -7.57 -1.78 -49.47%
  QoQ % 40.74% -221.35% 178.12% 118.50% 77.15% -325.28% -
  Horiz. % 35.96% 60.67% -50.00% -17.98% 97.19% 425.28% 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 0.3273 0.3455 0.4000 0.4000 0.4273 0.4460 0.4800 -22.55%
  QoQ % -5.27% -13.63% 0.00% -6.39% -4.19% -7.08% -
  Horiz. % 68.19% 71.98% 83.33% 83.33% 89.02% 92.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.2500 0.6900 0.7350 0.7000 0.7650 0.7500 0.8800 -
P/RPS 11.79 7.12 8.03 7.45 7.93 7.04 8.18 27.63%
  QoQ % 65.59% -11.33% 7.79% -6.05% 12.64% -13.94% -
  Horiz. % 144.13% 87.04% 98.17% 91.08% 96.94% 86.06% 100.00%
P/EPS -176.71 -58.29 74.86 199.36 -40.09 -8.50 -42.31 159.57%
  QoQ % -203.16% -177.87% -62.45% 597.28% -371.65% 79.91% -
  Horiz. % 417.66% 137.77% -176.93% -471.19% 94.75% 20.09% 100.00%
EY -0.57 -1.72 1.34 0.50 -2.49 -11.76 -2.36 -61.25%
  QoQ % 66.86% -228.36% 168.00% 120.08% 78.83% -398.31% -
  Horiz. % 24.15% 72.88% -56.78% -21.19% 105.51% 498.31% 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 3.47 1.82 1.67 1.59 1.63 1.44 1.57 69.76%
  QoQ % 90.66% 8.98% 5.03% -2.45% 13.19% -8.28% -
  Horiz. % 221.02% 115.92% 106.37% 101.27% 103.82% 91.72% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 -
Price 1.0400 1.4900 0.7200 0.7300 0.8200 0.7800 0.8100 -
P/RPS 9.81 15.37 7.87 7.77 8.50 7.32 7.53 19.30%
  QoQ % -36.17% 95.30% 1.29% -8.59% 16.12% -2.79% -
  Horiz. % 130.28% 204.12% 104.52% 103.19% 112.88% 97.21% 100.00%
P/EPS -147.03 -125.87 73.34 207.91 -42.97 -8.84 -38.94 142.67%
  QoQ % -16.81% -271.63% -64.73% 583.85% -386.09% 77.30% -
  Horiz. % 377.58% 323.24% -188.34% -533.92% 110.35% 22.70% 100.00%
EY -0.68 -0.79 1.36 0.48 -2.33 -11.31 -2.57 -58.82%
  QoQ % 13.92% -158.09% 183.33% 120.60% 79.40% -340.08% -
  Horiz. % 26.46% 30.74% -52.92% -18.68% 90.66% 440.08% 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 2.89 3.92 1.64 1.66 1.74 1.50 1.45 58.44%
  QoQ % -26.28% 139.02% -1.20% -4.60% 16.00% 3.45% -
  Horiz. % 199.31% 270.34% 113.10% 114.48% 120.00% 103.45% 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.
 


 

1908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.870.00 
 KOTRA 1.630.00 
 UCREST 0.240.00 
 PINEAPP 0.3750.00 
 PUC 0.090.00 
 WILLOW 0.4650.00 
 IRIS 0.1650.00 
 BTECH 0.250.00 
 3A 0.9250.00 
 TENAGA-C57 0.0650.00 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers