Highlights

[VERSATL] QoQ Quarter Result on 2014-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -9.36%    YoY -     -13.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,031 11,322 11,789 11,897 12,591 13,563 13,027 -10.49%
  QoQ % -2.57% -3.96% -0.91% -5.51% -7.17% 4.11% -
  Horiz. % 84.68% 86.91% 90.50% 91.33% 96.65% 104.11% 100.00%
PBT 412 -2,239 -9,640 -2,301 -2,104 -1,836 923 -41.56%
  QoQ % 118.40% 76.77% -318.95% -9.36% -14.60% -298.92% -
  Horiz. % 44.64% -242.58% -1,044.42% -249.30% -227.95% -198.92% 100.00%
Tax 0 0 -126 0 0 0 -338 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 37.28% -0.00% -0.00% -0.00% 100.00%
NP 412 -2,239 -9,766 -2,301 -2,104 -1,836 585 -20.83%
  QoQ % 118.40% 77.07% -324.42% -9.36% -14.60% -413.85% -
  Horiz. % 70.43% -382.74% -1,669.40% -393.33% -359.66% -313.85% 100.00%
NP to SH 412 -2,239 -9,766 -2,301 -2,104 -1,836 585 -20.83%
  QoQ % 118.40% 77.07% -324.42% -9.36% -14.60% -413.85% -
  Horiz. % 70.43% -382.74% -1,669.40% -393.33% -359.66% -313.85% 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% 0.00% 100.00%
Total Cost 10,619 13,561 21,555 14,198 14,695 15,399 12,442 -10.01%
  QoQ % -21.69% -37.09% 51.82% -3.38% -4.57% 23.77% -
  Horiz. % 85.35% 108.99% 173.24% 114.11% 118.11% 123.77% 100.00%
Net Worth 51,629 55,149 57,560 61,950 78,623 85,163 99,339 -35.33%
  QoQ % -6.38% -4.19% -7.08% -21.21% -7.68% -14.27% -
  Horiz. % 51.97% 55.52% 57.94% 62.36% 79.15% 85.73% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,629 55,149 57,560 61,950 78,623 85,163 99,339 -35.33%
  QoQ % -6.38% -4.19% -7.08% -21.21% -7.68% -14.27% -
  Horiz. % 51.97% 55.52% 57.94% 62.36% 79.15% 85.73% 100.00%
NOSH 117,338 117,338 110,693 110,625 110,736 110,602 110,377 4.16%
  QoQ % 0.00% 6.00% 0.06% -0.10% 0.12% 0.20% -
  Horiz. % 106.31% 106.31% 100.29% 100.22% 100.33% 100.20% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.73 % -19.78 % -82.84 % -19.34 % -16.71 % -13.54 % 4.49 % -11.62%
  QoQ % 118.86% 76.12% -328.34% -15.74% -23.41% -401.56% -
  Horiz. % 83.07% -440.53% -1,844.99% -430.73% -372.16% -301.56% 100.00%
ROE 0.80 % -4.06 % -16.97 % -3.71 % -2.68 % -2.16 % 0.59 % 22.48%
  QoQ % 119.70% 76.08% -357.41% -38.43% -24.07% -466.10% -
  Horiz. % 135.59% -688.14% -2,876.27% -628.81% -454.24% -366.10% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.40 9.65 10.65 10.75 11.37 12.26 11.80 -14.05%
  QoQ % -2.59% -9.39% -0.93% -5.45% -7.26% 3.90% -
  Horiz. % 79.66% 81.78% 90.25% 91.10% 96.36% 103.90% 100.00%
EPS 0.35 -1.91 -8.83 -2.08 -1.90 -1.66 0.53 -24.15%
  QoQ % 118.32% 78.37% -324.52% -9.47% -14.46% -413.21% -
  Horiz. % 66.04% -360.38% -1,666.04% -392.45% -358.49% -313.21% 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 0.4400 0.4700 0.5200 0.5600 0.7100 0.7700 0.9000 -37.91%
  QoQ % -6.38% -9.62% -7.14% -21.13% -7.79% -14.44% -
  Horiz. % 48.89% 52.22% 57.78% 62.22% 78.89% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.55 8.77 9.13 9.22 9.75 10.51 10.09 -10.44%
  QoQ % -2.51% -3.94% -0.98% -5.44% -7.23% 4.16% -
  Horiz. % 84.74% 86.92% 90.49% 91.38% 96.63% 104.16% 100.00%
EPS 0.32 -1.73 -7.57 -1.78 -1.63 -1.42 0.45 -20.31%
  QoQ % 118.50% 77.15% -325.28% -9.20% -14.79% -415.56% -
  Horiz. % 71.11% -384.44% -1,682.22% -395.56% -362.22% -315.56% 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 0.4000 0.4273 0.4460 0.4800 0.6091 0.6598 0.7696 -35.33%
  QoQ % -6.39% -4.19% -7.08% -21.20% -7.68% -14.27% -
  Horiz. % 51.98% 55.52% 57.95% 62.37% 79.15% 85.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.7000 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 -
P/RPS 7.45 7.93 7.04 8.18 5.01 3.96 3.60 62.32%
  QoQ % -6.05% 12.64% -13.94% 63.27% 26.52% 10.00% -
  Horiz. % 206.94% 220.28% 195.56% 227.22% 139.17% 110.00% 100.00%
P/EPS 199.36 -40.09 -8.50 -42.31 -30.00 -29.22 80.19 83.42%
  QoQ % 597.28% -371.65% 79.91% -41.03% -2.67% -136.44% -
  Horiz. % 248.61% -49.99% -10.60% -52.76% -37.41% -36.44% 100.00%
EY 0.50 -2.49 -11.76 -2.36 -3.33 -3.42 1.25 -45.68%
  QoQ % 120.08% 78.83% -398.31% 29.13% 2.63% -373.60% -
  Horiz. % 40.00% -199.20% -940.80% -188.80% -266.40% -273.60% 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 1.59 1.63 1.44 1.57 0.80 0.63 0.47 125.19%
  QoQ % -2.45% 13.19% -8.28% 96.25% 26.98% 34.04% -
  Horiz. % 338.30% 346.81% 306.38% 334.04% 170.21% 134.04% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 -
Price 0.7300 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 -
P/RPS 7.77 8.50 7.32 7.53 7.74 4.04 4.19 50.88%
  QoQ % -8.59% 16.12% -2.79% -2.71% 91.58% -3.58% -
  Horiz. % 185.44% 202.86% 174.70% 179.71% 184.73% 96.42% 100.00%
P/EPS 207.91 -42.97 -8.84 -38.94 -46.32 -29.82 93.40 70.40%
  QoQ % 583.85% -386.09% 77.30% 15.93% -55.33% -131.93% -
  Horiz. % 222.60% -46.01% -9.46% -41.69% -49.59% -31.93% 100.00%
EY 0.48 -2.33 -11.31 -2.57 -2.16 -3.35 1.07 -41.37%
  QoQ % 120.60% 79.40% -340.08% -18.98% 35.52% -413.08% -
  Horiz. % 44.86% -217.76% -1,057.01% -240.19% -201.87% -313.08% 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 1.66 1.74 1.50 1.45 1.24 0.64 0.55 108.71%
  QoQ % -4.60% 16.00% 3.45% 16.94% 93.75% 16.36% -
  Horiz. % 301.82% 316.36% 272.73% 263.64% 225.45% 116.36% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers