Highlights

[VERSATL] QoQ Quarter Result on 2018-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     35.93%    YoY -     -2,787.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 14,110 12,643 13,767 15,147 14,346 14,278 13,147 4.83%
  QoQ % 11.60% -8.16% -9.11% 5.58% 0.48% 8.60% -
  Horiz. % 107.32% 96.17% 104.72% 115.21% 109.12% 108.60% 100.00%
PBT -7,614 -3,882 -2,580 -4,027 -5,812 4 96 -
  QoQ % -96.14% -50.47% 35.93% 30.71% -145,400.00% -95.83% -
  Horiz. % -7,931.25% -4,043.75% -2,687.50% -4,194.79% -6,054.17% 4.17% 100.00%
Tax 1,183 -6 0 0 -914 0 0 -
  QoQ % 19,816.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -129.43% 0.66% -0.00% -0.00% 100.00% - -
NP -6,431 -3,888 -2,580 -4,027 -6,726 4 96 -
  QoQ % -65.41% -50.70% 35.93% 40.13% -168,250.00% -95.83% -
  Horiz. % -6,698.96% -4,050.00% -2,687.50% -4,194.79% -7,006.25% 4.17% 100.00%
NP to SH -6,431 -3,888 -2,580 -4,027 -6,726 4 96 -
  QoQ % -65.41% -50.70% 35.93% 40.13% -168,250.00% -95.83% -
  Horiz. % -6,698.96% -4,050.00% -2,687.50% -4,194.79% -7,006.25% 4.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,541 16,531 16,347 19,174 21,072 14,274 13,051 35.34%
  QoQ % 24.26% 1.13% -14.74% -9.01% 47.63% 9.37% -
  Horiz. % 157.39% 126.66% 125.25% 146.92% 161.46% 109.37% 100.00%
Net Worth 40,012 42,593 51,628 44,588 51,629 58,669 58,669 -22.54%
  QoQ % -6.06% -17.50% 15.79% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 76.00% 88.00% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 40,012 42,593 51,628 44,588 51,629 58,669 58,669 -22.54%
  QoQ % -6.06% -17.50% 15.79% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 76.00% 88.00% 100.00% 100.00%
NOSH 129,072 129,072 129,072 117,338 117,338 117,338 117,338 6.57%
  QoQ % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -45.58 % -30.75 % -18.74 % -26.59 % -46.88 % 0.03 % 0.73 % -
  QoQ % -48.23% -64.09% 29.52% 43.28% -156,366.67% -95.89% -
  Horiz. % -6,243.84% -4,212.33% -2,567.12% -3,642.47% -6,421.92% 4.11% 100.00%
ROE -16.07 % -9.13 % -5.00 % -9.03 % -13.03 % 0.01 % 0.16 % -
  QoQ % -76.01% -82.60% 44.63% 30.70% -130,400.00% -93.75% -
  Horiz. % -10,043.75% -5,706.25% -3,125.00% -5,643.75% -8,143.75% 6.25% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.93 9.80 10.67 12.91 12.23 12.17 11.20 -1.62%
  QoQ % 11.53% -8.15% -17.35% 5.56% 0.49% 8.66% -
  Horiz. % 97.59% 87.50% 95.27% 115.27% 109.20% 108.66% 100.00%
EPS -4.98 -3.01 -2.00 -3.43 -5.73 0.00 0.08 -
  QoQ % -65.45% -50.50% 41.69% 40.14% 0.00% 0.00% -
  Horiz. % -6,225.00% -3,762.50% -2,500.00% -4,287.50% -7,162.50% 0.00% 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 0.3100 0.3300 0.4000 0.3800 0.4400 0.5000 0.5000 -27.31%
  QoQ % -6.06% -17.50% 5.26% -13.64% -12.00% 0.00% -
  Horiz. % 62.00% 66.00% 80.00% 76.00% 88.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.94 8.90 9.70 10.67 10.10 10.06 9.26 4.84%
  QoQ % 11.69% -8.25% -9.09% 5.64% 0.40% 8.64% -
  Horiz. % 107.34% 96.11% 104.75% 115.23% 109.07% 108.64% 100.00%
EPS -4.53 -2.74 -1.82 -2.84 -4.74 0.00 0.07 -
  QoQ % -65.33% -50.55% 35.92% 40.08% 0.00% 0.00% -
  Horiz. % -6,471.43% -3,914.29% -2,600.00% -4,057.14% -6,771.43% 0.00% 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 0.2818 0.3000 0.3636 0.3140 0.3636 0.4132 0.4132 -22.54%
  QoQ % -6.07% -17.49% 15.80% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 75.99% 88.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3650 0.4300 0.6900 0.5000 0.5700 0.6500 0.7200 -
P/RPS 3.34 4.39 6.47 3.87 4.66 5.34 6.43 -35.41%
  QoQ % -23.92% -32.15% 67.18% -16.95% -12.73% -16.95% -
  Horiz. % 51.94% 68.27% 100.62% 60.19% 72.47% 83.05% 100.00%
P/EPS -7.33 -14.27 -34.52 -14.57 -9.94 19,067.53 880.04 -
  QoQ % 48.63% 58.66% -136.93% -46.58% -100.05% 2,066.67% -
  Horiz. % -0.83% -1.62% -3.92% -1.66% -1.13% 2,166.67% 100.00%
EY -13.65 -7.01 -2.90 -6.86 -10.06 0.01 0.11 -
  QoQ % -94.72% -141.72% 57.73% 31.81% -100,700.01% -90.91% -
  Horiz. % -12,409.09% -6,372.73% -2,636.36% -6,236.36% -9,145.46% 9.09% 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 1.18 1.30 1.73 1.32 1.30 1.30 1.44 -12.44%
  QoQ % -9.23% -24.86% 31.06% 1.54% 0.00% -9.72% -
  Horiz. % 81.94% 90.28% 120.14% 91.67% 90.28% 90.28% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 -
Price 0.3250 0.4050 0.4700 0.4200 0.4000 0.5800 0.9300 -
P/RPS 2.97 4.13 4.41 3.25 3.27 4.77 8.30 -49.63%
  QoQ % -28.09% -6.35% 35.69% -0.61% -31.45% -42.53% -
  Horiz. % 35.78% 49.76% 53.13% 39.16% 39.40% 57.47% 100.00%
P/EPS -6.52 -13.45 -23.51 -12.24 -6.98 17,014.11 1,136.72 -
  QoQ % 51.52% 42.79% -92.08% -75.36% -100.04% 1,396.77% -
  Horiz. % -0.57% -1.18% -2.07% -1.08% -0.61% 1,496.77% 100.00%
EY -15.33 -7.44 -4.25 -8.17 -14.33 0.01 0.09 -
  QoQ % -106.05% -75.06% 47.98% 42.99% -143,400.00% -88.89% -
  Horiz. % -17,033.33% -8,266.67% -4,722.22% -9,077.78% -15,922.22% 11.11% 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 1.05 1.23 1.18 1.11 0.91 1.16 1.86 -31.72%
  QoQ % -14.63% 4.24% 6.31% 21.98% -21.55% -37.63% -
  Horiz. % 56.45% 66.13% 63.44% 59.68% 48.92% 62.37% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers