Highlights

[VERSATL] QoQ Quarter Result on 2016-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     4.70%    YoY -     -291.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,432 12,230 11,961 10,852 12,438 11,374 10,740 16.10%
  QoQ % 9.83% 2.25% 10.22% -12.75% 9.35% 5.90% -
  Horiz. % 125.07% 113.87% 111.37% 101.04% 115.81% 105.90% 100.00%
PBT 24 2,036 316 -791 -830 -1,320 1,152 -92.45%
  QoQ % -98.82% 544.30% 139.95% 4.70% 37.12% -214.58% -
  Horiz. % 2.08% 176.74% 27.43% -68.66% -72.05% -114.58% 100.00%
Tax 0 -660 0 0 0 -69 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 956.52% -0.00% -0.00% -0.00% 100.00% -
NP 24 1,376 316 -791 -830 -1,389 1,152 -92.45%
  QoQ % -98.26% 335.44% 139.95% 4.70% 40.24% -220.57% -
  Horiz. % 2.08% 119.44% 27.43% -68.66% -72.05% -120.57% 100.00%
NP to SH 24 1,376 316 -791 -830 -1,389 1,152 -92.45%
  QoQ % -98.26% 335.44% 139.95% 4.70% 40.24% -220.57% -
  Horiz. % 2.08% 119.44% 27.43% -68.66% -72.05% -120.57% 100.00%
Tax Rate - % 32.42 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 13,408 10,854 11,645 11,643 13,268 12,763 9,588 25.08%
  QoQ % 23.53% -6.79% 0.02% -12.25% 3.96% 33.11% -
  Horiz. % 139.84% 113.20% 121.45% 121.43% 138.38% 133.11% 100.00%
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.18 % 11.25 % 2.64 % -7.29 % -6.67 % -12.21 % 10.73 % -93.46%
  QoQ % -98.40% 326.14% 136.21% -9.30% 45.37% -213.79% -
  Horiz. % 1.68% 104.85% 24.60% -67.94% -62.16% -113.79% 100.00%
ROE 0.04 % 2.50 % 0.63 % -1.82 % -1.96 % -3.12 % 2.23 % -93.16%
  QoQ % -98.40% 296.83% 134.62% 7.14% 37.18% -239.91% -
  Horiz. % 1.79% 112.11% 28.25% -81.61% -87.89% -139.91% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.45 10.42 10.19 9.25 10.60 9.69 9.15 16.14%
  QoQ % 9.88% 2.26% 10.16% -12.74% 9.39% 5.90% -
  Horiz. % 125.14% 113.88% 111.37% 101.09% 115.85% 105.90% 100.00%
EPS 0.02 1.17 0.27 -0.67 -0.71 -1.18 0.98 -92.55%
  QoQ % -98.29% 333.33% 140.30% 5.63% 39.83% -220.41% -
  Horiz. % 2.04% 119.39% 27.55% -68.37% -72.45% -120.41% 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 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.46 8.61 8.42 7.64 8.76 8.01 7.56 16.14%
  QoQ % 9.87% 2.26% 10.21% -12.79% 9.36% 5.95% -
  Horiz. % 125.13% 113.89% 111.38% 101.06% 115.87% 105.95% 100.00%
EPS 0.02 0.97 0.22 -0.56 -0.58 -0.98 0.81 -91.54%
  QoQ % -97.94% 340.91% 139.29% 3.45% 40.82% -220.99% -
  Horiz. % 2.47% 119.75% 27.16% -69.14% -71.60% -120.99% 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 0.4050 0.3884 0.3554 0.3058 0.2975 0.3140 0.3636 7.46%
  QoQ % 4.27% 9.29% 16.22% 2.79% -5.25% -13.64% -
  Horiz. % 111.39% 106.82% 97.74% 84.10% 81.82% 86.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 -
P/RPS 14.68 12.38 13.15 12.87 11.79 7.12 8.03 49.57%
  QoQ % 18.58% -5.86% 2.18% 9.16% 65.59% -11.33% -
  Horiz. % 182.81% 154.17% 163.76% 160.27% 146.82% 88.67% 100.00%
P/EPS 8,213.71 110.01 497.58 -176.53 -176.71 -58.29 74.86 2,198.46%
  QoQ % 7,366.33% -77.89% 381.87% 0.10% -203.16% -177.87% -
  Horiz. % 10,972.09% 146.95% 664.68% -235.81% -236.05% -77.87% 100.00%
EY 0.01 0.91 0.20 -0.57 -0.57 -1.72 1.34 -96.19%
  QoQ % -98.90% 355.00% 135.09% 0.00% 66.86% -228.36% -
  Horiz. % 0.75% 67.91% 14.93% -42.54% -42.54% -128.36% 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 3.43 2.74 3.12 3.22 3.47 1.82 1.67 61.65%
  QoQ % 25.18% -12.18% -3.11% -7.20% 90.66% 8.98% -
  Horiz. % 205.39% 164.07% 186.83% 192.81% 207.78% 108.98% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 -
Price 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 -
P/RPS 6.29 13.91 13.34 14.71 9.81 15.37 7.87 -13.89%
  QoQ % -54.78% 4.27% -9.31% 49.95% -36.17% 95.30% -
  Horiz. % 79.92% 176.75% 169.50% 186.91% 124.65% 195.30% 100.00%
P/EPS 3,520.16 123.65 505.00 -201.75 -147.03 -125.87 73.34 1,223.85%
  QoQ % 2,746.87% -75.51% 350.31% -37.22% -16.81% -271.63% -
  Horiz. % 4,799.78% 168.60% 688.57% -275.09% -200.48% -171.63% 100.00%
EY 0.03 0.81 0.20 -0.50 -0.68 -0.79 1.36 -92.15%
  QoQ % -96.30% 305.00% 140.00% 26.47% 13.92% -158.09% -
  Horiz. % 2.21% 59.56% 14.71% -36.76% -50.00% -58.09% 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 1.47 3.09 3.16 3.68 2.89 3.92 1.64 -7.04%
  QoQ % -52.43% -2.22% -14.13% 27.34% -26.28% 139.02% -
  Horiz. % 89.63% 188.41% 192.68% 224.39% 176.22% 239.02% 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.
 


 

214  270  540  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.45+0.005 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.42+0.06 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers