Highlights

[VERSATL] QoQ Quarter Result on 2016-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     139.95%    YoY -     -72.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 13,147 13,432 12,230 11,961 10,852 12,438 11,374 10.13%
  QoQ % -2.12% 9.83% 2.25% 10.22% -12.75% 9.35% -
  Horiz. % 115.59% 118.09% 107.53% 105.16% 95.41% 109.35% 100.00%
PBT 96 24 2,036 316 -791 -830 -1,320 -
  QoQ % 300.00% -98.82% 544.30% 139.95% 4.70% 37.12% -
  Horiz. % -7.27% -1.82% -154.24% -23.94% 59.92% 62.88% 100.00%
Tax 0 0 -660 0 0 0 -69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 956.52% -0.00% -0.00% -0.00% 100.00%
NP 96 24 1,376 316 -791 -830 -1,389 -
  QoQ % 300.00% -98.26% 335.44% 139.95% 4.70% 40.24% -
  Horiz. % -6.91% -1.73% -99.06% -22.75% 56.95% 59.76% 100.00%
NP to SH 96 24 1,376 316 -791 -830 -1,389 -
  QoQ % 300.00% -98.26% 335.44% 139.95% 4.70% 40.24% -
  Horiz. % -6.91% -1.73% -99.06% -22.75% 56.95% 59.76% 100.00%
Tax Rate - % - % 32.42 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 13,051 13,408 10,854 11,645 11,643 13,268 12,763 1.50%
  QoQ % -2.66% 23.53% -6.79% 0.02% -12.25% 3.96% -
  Horiz. % 102.26% 105.05% 85.04% 91.24% 91.22% 103.96% 100.00%
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.73 % 0.18 % 11.25 % 2.64 % -7.29 % -6.67 % -12.21 % -
  QoQ % 305.56% -98.40% 326.14% 136.21% -9.30% 45.37% -
  Horiz. % -5.98% -1.47% -92.14% -21.62% 59.71% 54.63% 100.00%
ROE 0.16 % 0.04 % 2.50 % 0.63 % -1.82 % -1.96 % -3.12 % -
  QoQ % 300.00% -98.40% 296.83% 134.62% 7.14% 37.18% -
  Horiz. % -5.13% -1.28% -80.13% -20.19% 58.33% 62.82% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.20 11.45 10.42 10.19 9.25 10.60 9.69 10.13%
  QoQ % -2.18% 9.88% 2.26% 10.16% -12.74% 9.39% -
  Horiz. % 115.58% 118.16% 107.53% 105.16% 95.46% 109.39% 100.00%
EPS 0.08 0.02 1.17 0.27 -0.67 -0.71 -1.18 -
  QoQ % 300.00% -98.29% 333.33% 140.30% 5.63% 39.83% -
  Horiz. % -6.78% -1.69% -99.15% -22.88% 56.78% 60.17% 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 0.5000 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.26 9.46 8.61 8.42 7.64 8.76 8.01 10.14%
  QoQ % -2.11% 9.87% 2.26% 10.21% -12.79% 9.36% -
  Horiz. % 115.61% 118.10% 107.49% 105.12% 95.38% 109.36% 100.00%
EPS 0.07 0.02 0.97 0.22 -0.56 -0.58 -0.98 -
  QoQ % 250.00% -97.94% 340.91% 139.29% 3.45% 40.82% -
  Horiz. % -7.14% -2.04% -98.98% -22.45% 57.14% 59.18% 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 0.4132 0.4050 0.3884 0.3554 0.3058 0.2975 0.3140 20.06%
  QoQ % 2.02% 4.27% 9.29% 16.22% 2.79% -5.25% -
  Horiz. % 131.59% 128.98% 123.69% 113.18% 97.39% 94.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.7200 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 -
P/RPS 6.43 14.68 12.38 13.15 12.87 11.79 7.12 -6.56%
  QoQ % -56.20% 18.58% -5.86% 2.18% 9.16% 65.59% -
  Horiz. % 90.31% 206.18% 173.88% 184.69% 180.76% 165.59% 100.00%
P/EPS 880.04 8,213.71 110.01 497.58 -176.53 -176.71 -58.29 -
  QoQ % -89.29% 7,366.33% -77.89% 381.87% 0.10% -203.16% -
  Horiz. % -1,509.76% -14,091.11% -188.73% -853.63% 302.85% 303.16% 100.00%
EY 0.11 0.01 0.91 0.20 -0.57 -0.57 -1.72 -
  QoQ % 1,000.00% -98.90% 355.00% 135.09% 0.00% 66.86% -
  Horiz. % -6.40% -0.58% -52.91% -11.63% 33.14% 33.14% 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 1.44 3.43 2.74 3.12 3.22 3.47 1.82 -14.44%
  QoQ % -58.02% 25.18% -12.18% -3.11% -7.20% 90.66% -
  Horiz. % 79.12% 188.46% 150.55% 171.43% 176.92% 190.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 -
Price 0.9300 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 -
P/RPS 8.30 6.29 13.91 13.34 14.71 9.81 15.37 -33.66%
  QoQ % 31.96% -54.78% 4.27% -9.31% 49.95% -36.17% -
  Horiz. % 54.00% 40.92% 90.50% 86.79% 95.71% 63.83% 100.00%
P/EPS 1,136.72 3,520.16 123.65 505.00 -201.75 -147.03 -125.87 -
  QoQ % -67.71% 2,746.87% -75.51% 350.31% -37.22% -16.81% -
  Horiz. % -903.09% -2,796.66% -98.24% -401.21% 160.28% 116.81% 100.00%
EY 0.09 0.03 0.81 0.20 -0.50 -0.68 -0.79 -
  QoQ % 200.00% -96.30% 305.00% 140.00% 26.47% 13.92% -
  Horiz. % -11.39% -3.80% -102.53% -25.32% 63.29% 86.08% 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 1.86 1.47 3.09 3.16 3.68 2.89 3.92 -39.14%
  QoQ % 26.53% -52.43% -2.22% -14.13% 27.34% -26.28% -
  Horiz. % 47.45% 37.50% 78.83% 80.61% 93.88% 73.72% 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.
 


 

187  123  427  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 DOLPHIN 0.145+0.01 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers