Highlights

[VERSATL] QoQ Quarter Result on 2015-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     179.61%    YoY -     150.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,852 12,438 11,374 10,740 11,031 11,322 11,789 -5.36%
  QoQ % -12.75% 9.35% 5.90% -2.64% -2.57% -3.96% -
  Horiz. % 92.05% 105.51% 96.48% 91.10% 93.57% 96.04% 100.00%
PBT -791 -830 -1,320 1,152 412 -2,239 -9,640 -81.03%
  QoQ % 4.70% 37.12% -214.58% 179.61% 118.40% 76.77% -
  Horiz. % 8.21% 8.61% 13.69% -11.95% -4.27% 23.23% 100.00%
Tax 0 0 -69 0 0 0 -126 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 54.76% -0.00% -0.00% -0.00% 100.00%
NP -791 -830 -1,389 1,152 412 -2,239 -9,766 -81.19%
  QoQ % 4.70% 40.24% -220.57% 179.61% 118.40% 77.07% -
  Horiz. % 8.10% 8.50% 14.22% -11.80% -4.22% 22.93% 100.00%
NP to SH -791 -830 -1,389 1,152 412 -2,239 -9,766 -81.19%
  QoQ % 4.70% 40.24% -220.57% 179.61% 118.40% 77.07% -
  Horiz. % 8.10% 8.50% 14.22% -11.80% -4.22% 22.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,643 13,268 12,763 9,588 10,619 13,561 21,555 -33.60%
  QoQ % -12.25% 3.96% 33.11% -9.71% -21.69% -37.09% -
  Horiz. % 54.02% 61.55% 59.21% 44.48% 49.26% 62.91% 100.00%
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,560 -17.10%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.19% -
  Horiz. % 75.43% 73.39% 77.46% 89.69% 89.69% 95.81% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,560 -17.10%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.19% -
  Horiz. % 75.43% 73.39% 77.46% 89.69% 89.69% 95.81% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 110,693 3.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.00% -
  Horiz. % 106.00% 106.00% 106.00% 106.00% 106.00% 106.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -7.29 % -6.67 % -12.21 % 10.73 % 3.73 % -19.78 % -82.84 % -80.13%
  QoQ % -9.30% 45.37% -213.79% 187.67% 118.86% 76.12% -
  Horiz. % 8.80% 8.05% 14.74% -12.95% -4.50% 23.88% 100.00%
ROE -1.82 % -1.96 % -3.12 % 2.23 % 0.80 % -4.06 % -16.97 % -77.33%
  QoQ % 7.14% 37.18% -239.91% 178.75% 119.70% 76.08% -
  Horiz. % 10.72% 11.55% 18.39% -13.14% -4.71% 23.92% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.25 10.60 9.69 9.15 9.40 9.65 10.65 -8.94%
  QoQ % -12.74% 9.39% 5.90% -2.66% -2.59% -9.39% -
  Horiz. % 86.85% 99.53% 90.99% 85.92% 88.26% 90.61% 100.00%
EPS -0.67 -0.71 -1.18 0.98 0.35 -1.91 -8.83 -81.99%
  QoQ % 5.63% 39.83% -220.41% 180.00% 118.32% 78.37% -
  Horiz. % 7.59% 8.04% 13.36% -11.10% -3.96% 21.63% 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 0.3700 0.3600 0.3800 0.4400 0.4400 0.4700 0.5200 -20.25%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -9.62% -
  Horiz. % 71.15% 69.23% 73.08% 84.62% 84.62% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.64 8.76 8.01 7.56 7.77 7.97 8.30 -5.36%
  QoQ % -12.79% 9.36% 5.95% -2.70% -2.51% -3.98% -
  Horiz. % 92.05% 105.54% 96.51% 91.08% 93.61% 96.02% 100.00%
EPS -0.56 -0.58 -0.98 0.81 0.29 -1.58 -6.88 -81.13%
  QoQ % 3.45% 40.82% -220.99% 179.31% 118.35% 77.03% -
  Horiz. % 8.14% 8.43% 14.24% -11.77% -4.22% 22.97% 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 0.3058 0.2975 0.3140 0.3636 0.3636 0.3884 0.4054 -17.09%
  QoQ % 2.79% -5.25% -13.64% 0.00% -6.39% -4.19% -
  Horiz. % 75.43% 73.38% 77.45% 89.69% 89.69% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.1900 1.2500 0.6900 0.7350 0.7000 0.7650 0.7500 -
P/RPS 12.87 11.79 7.12 8.03 7.45 7.93 7.04 49.35%
  QoQ % 9.16% 65.59% -11.33% 7.79% -6.05% 12.64% -
  Horiz. % 182.81% 167.47% 101.14% 114.06% 105.82% 112.64% 100.00%
P/EPS -176.53 -176.71 -58.29 74.86 199.36 -40.09 -8.50 651.39%
  QoQ % 0.10% -203.16% -177.87% -62.45% 597.28% -371.65% -
  Horiz. % 2,076.82% 2,078.94% 685.76% -880.71% -2,345.41% 471.65% 100.00%
EY -0.57 -0.57 -1.72 1.34 0.50 -2.49 -11.76 -86.63%
  QoQ % 0.00% 66.86% -228.36% 168.00% 120.08% 78.83% -
  Horiz. % 4.85% 4.85% 14.63% -11.39% -4.25% 21.17% 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 3.22 3.47 1.82 1.67 1.59 1.63 1.44 70.75%
  QoQ % -7.20% 90.66% 8.98% 5.03% -2.45% 13.19% -
  Horiz. % 223.61% 240.97% 126.39% 115.97% 110.42% 113.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 -
Price 1.3600 1.0400 1.4900 0.7200 0.7300 0.8200 0.7800 -
P/RPS 14.71 9.81 15.37 7.87 7.77 8.50 7.32 59.04%
  QoQ % 49.95% -36.17% 95.30% 1.29% -8.59% 16.12% -
  Horiz. % 200.96% 134.02% 209.97% 107.51% 106.15% 116.12% 100.00%
P/EPS -201.75 -147.03 -125.87 73.34 207.91 -42.97 -8.84 700.02%
  QoQ % -37.22% -16.81% -271.63% -64.73% 583.85% -386.09% -
  Horiz. % 2,282.24% 1,663.24% 1,423.87% -829.64% -2,351.92% 486.09% 100.00%
EY -0.50 -0.68 -0.79 1.36 0.48 -2.33 -11.31 -87.43%
  QoQ % 26.47% 13.92% -158.09% 183.33% 120.60% 79.40% -
  Horiz. % 4.42% 6.01% 6.98% -12.02% -4.24% 20.60% 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 3.68 2.89 3.92 1.64 1.66 1.74 1.50 81.60%
  QoQ % 27.34% -26.28% 139.02% -1.20% -4.60% 16.00% -
  Horiz. % 245.33% 192.67% 261.33% 109.33% 110.67% 116.00% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers