Highlights

[VERSATL] QoQ Quarter Result on 2017-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     300.00%    YoY -     112.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,147 14,346 14,278 13,147 13,432 12,230 11,961 17.10%
  QoQ % 5.58% 0.48% 8.60% -2.12% 9.83% 2.25% -
  Horiz. % 126.64% 119.94% 119.37% 109.92% 112.30% 102.25% 100.00%
PBT -4,027 -5,812 4 96 24 2,036 316 -
  QoQ % 30.71% -145,400.00% -95.83% 300.00% -98.82% 544.30% -
  Horiz. % -1,274.37% -1,839.24% 1.27% 30.38% 7.59% 644.30% 100.00%
Tax 0 -914 0 0 0 -660 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 138.48% -0.00% -0.00% -0.00% 100.00% -
NP -4,027 -6,726 4 96 24 1,376 316 -
  QoQ % 40.13% -168,250.00% -95.83% 300.00% -98.26% 335.44% -
  Horiz. % -1,274.37% -2,128.48% 1.27% 30.38% 7.59% 435.44% 100.00%
NP to SH -4,027 -6,726 4 96 24 1,376 316 -
  QoQ % 40.13% -168,250.00% -95.83% 300.00% -98.26% 335.44% -
  Horiz. % -1,274.37% -2,128.48% 1.27% 30.38% 7.59% 435.44% 100.00%
Tax Rate - % - % - % - % - % 32.42 % - % -
  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 19,174 21,072 14,274 13,051 13,408 10,854 11,645 39.57%
  QoQ % -9.01% 47.63% 9.37% -2.66% 23.53% -6.79% -
  Horiz. % 164.65% 180.95% 122.58% 112.07% 115.14% 93.21% 100.00%
Net Worth 44,588 51,629 58,669 58,669 57,495 55,149 50,455 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 44,588 51,629 58,669 58,669 57,495 55,149 50,455 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -26.59 % -46.88 % 0.03 % 0.73 % 0.18 % 11.25 % 2.64 % -
  QoQ % 43.28% -156,366.67% -95.89% 305.56% -98.40% 326.14% -
  Horiz. % -1,007.20% -1,775.76% 1.14% 27.65% 6.82% 426.14% 100.00%
ROE -9.03 % -13.03 % 0.01 % 0.16 % 0.04 % 2.50 % 0.63 % -
  QoQ % 30.70% -130,400.00% -93.75% 300.00% -98.40% 296.83% -
  Horiz. % -1,433.33% -2,068.25% 1.59% 25.40% 6.35% 396.83% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.91 12.23 12.17 11.20 11.45 10.42 10.19 17.14%
  QoQ % 5.56% 0.49% 8.66% -2.18% 9.88% 2.26% -
  Horiz. % 126.69% 120.02% 119.43% 109.91% 112.37% 102.26% 100.00%
EPS -3.43 -5.73 0.00 0.08 0.02 1.17 0.27 -
  QoQ % 40.14% 0.00% 0.00% 300.00% -98.29% 333.33% -
  Horiz. % -1,270.37% -2,122.22% 0.00% 29.63% 7.41% 433.33% 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 0.3800 0.4400 0.5000 0.5000 0.4900 0.4700 0.4300 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.67 10.10 10.06 9.26 9.46 8.61 8.42 17.15%
  QoQ % 5.64% 0.40% 8.64% -2.11% 9.87% 2.26% -
  Horiz. % 126.72% 119.95% 119.48% 109.98% 112.35% 102.26% 100.00%
EPS -2.84 -4.74 0.00 0.07 0.02 0.97 0.22 -
  QoQ % 40.08% 0.00% 0.00% 250.00% -97.94% 340.91% -
  Horiz. % -1,290.91% -2,154.55% 0.00% 31.82% 9.09% 440.91% 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 0.3140 0.3636 0.4132 0.4132 0.4050 0.3884 0.3554 -7.95%
  QoQ % -13.64% -12.00% 0.00% 2.02% 4.27% 9.29% -
  Horiz. % 88.35% 102.31% 116.26% 116.26% 113.96% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.5000 0.5700 0.6500 0.7200 1.6800 1.2900 1.3400 -
P/RPS 3.87 4.66 5.34 6.43 14.68 12.38 13.15 -55.85%
  QoQ % -16.95% -12.73% -16.95% -56.20% 18.58% -5.86% -
  Horiz. % 29.43% 35.44% 40.61% 48.90% 111.63% 94.14% 100.00%
P/EPS -14.57 -9.94 19,067.53 880.04 8,213.71 110.01 497.58 -
  QoQ % -46.58% -100.05% 2,066.67% -89.29% 7,366.33% -77.89% -
  Horiz. % -2.93% -2.00% 3,832.05% 176.86% 1,650.73% 22.11% 100.00%
EY -6.86 -10.06 0.01 0.11 0.01 0.91 0.20 -
  QoQ % 31.81% -100,700.01% -90.91% 1,000.00% -98.90% 355.00% -
  Horiz. % -3,430.00% -5,030.00% 5.00% 55.00% 5.00% 455.00% 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 1.32 1.30 1.30 1.44 3.43 2.74 3.12 -43.73%
  QoQ % 1.54% 0.00% -9.72% -58.02% 25.18% -12.18% -
  Horiz. % 42.31% 41.67% 41.67% 46.15% 109.94% 87.82% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 -
Price 0.4200 0.4000 0.5800 0.9300 0.7200 1.4500 1.3600 -
P/RPS 3.25 3.27 4.77 8.30 6.29 13.91 13.34 -61.09%
  QoQ % -0.61% -31.45% -42.53% 31.96% -54.78% 4.27% -
  Horiz. % 24.36% 24.51% 35.76% 62.22% 47.15% 104.27% 100.00%
P/EPS -12.24 -6.98 17,014.11 1,136.72 3,520.16 123.65 505.00 -
  QoQ % -75.36% -100.04% 1,396.77% -67.71% 2,746.87% -75.51% -
  Horiz. % -2.42% -1.38% 3,369.13% 225.09% 697.06% 24.49% 100.00%
EY -8.17 -14.33 0.01 0.09 0.03 0.81 0.20 -
  QoQ % 42.99% -143,400.00% -88.89% 200.00% -96.30% 305.00% -
  Horiz. % -4,085.00% -7,165.00% 5.00% 45.00% 15.00% 405.00% 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 1.11 0.91 1.16 1.86 1.47 3.09 3.16 -50.31%
  QoQ % 21.98% -21.55% -37.63% 26.53% -52.43% -2.22% -
  Horiz. % 35.13% 28.80% 36.71% 58.86% 46.52% 97.78% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. 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
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. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [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
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers