Highlights

[VERSATL] QoQ Quarter Result on 2017-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -95.83%    YoY -     -98.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 13,767 15,147 14,346 14,278 13,147 13,432 12,230 8.20%
  QoQ % -9.11% 5.58% 0.48% 8.60% -2.12% 9.83% -
  Horiz. % 112.57% 123.85% 117.30% 116.75% 107.50% 109.83% 100.00%
PBT -2,580 -4,027 -5,812 4 96 24 2,036 -
  QoQ % 35.93% 30.71% -145,400.00% -95.83% 300.00% -98.82% -
  Horiz. % -126.72% -197.79% -285.46% 0.20% 4.72% 1.18% 100.00%
Tax 0 0 -914 0 0 0 -660 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 138.48% -0.00% -0.00% -0.00% 100.00%
NP -2,580 -4,027 -6,726 4 96 24 1,376 -
  QoQ % 35.93% 40.13% -168,250.00% -95.83% 300.00% -98.26% -
  Horiz. % -187.50% -292.66% -488.81% 0.29% 6.98% 1.74% 100.00%
NP to SH -2,580 -4,027 -6,726 4 96 24 1,376 -
  QoQ % 35.93% 40.13% -168,250.00% -95.83% 300.00% -98.26% -
  Horiz. % -187.50% -292.66% -488.81% 0.29% 6.98% 1.74% 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% 0.00% 100.00%
Total Cost 16,347 19,174 21,072 14,274 13,051 13,408 10,854 31.36%
  QoQ % -14.74% -9.01% 47.63% 9.37% -2.66% 23.53% -
  Horiz. % 150.61% 176.65% 194.14% 131.51% 120.24% 123.53% 100.00%
Net Worth 51,628 44,588 51,629 58,669 58,669 57,495 55,149 -4.30%
  QoQ % 15.79% -13.64% -12.00% 0.00% 2.04% 4.26% -
  Horiz. % 93.62% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 51,628 44,588 51,629 58,669 58,669 57,495 55,149 -4.30%
  QoQ % 15.79% -13.64% -12.00% 0.00% 2.04% 4.26% -
  Horiz. % 93.62% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
NOSH 129,072 117,338 117,338 117,338 117,338 117,338 117,338 6.55%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -18.74 % -26.59 % -46.88 % 0.03 % 0.73 % 0.18 % 11.25 % -
  QoQ % 29.52% 43.28% -156,366.67% -95.89% 305.56% -98.40% -
  Horiz. % -166.58% -236.36% -416.71% 0.27% 6.49% 1.60% 100.00%
ROE -5.00 % -9.03 % -13.03 % 0.01 % 0.16 % 0.04 % 2.50 % -
  QoQ % 44.63% 30.70% -130,400.00% -93.75% 300.00% -98.40% -
  Horiz. % -200.00% -361.20% -521.20% 0.40% 6.40% 1.60% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.67 12.91 12.23 12.17 11.20 11.45 10.42 1.59%
  QoQ % -17.35% 5.56% 0.49% 8.66% -2.18% 9.88% -
  Horiz. % 102.40% 123.90% 117.37% 116.79% 107.49% 109.88% 100.00%
EPS -2.00 -3.43 -5.73 0.00 0.08 0.02 1.17 -
  QoQ % 41.69% 40.14% 0.00% 0.00% 300.00% -98.29% -
  Horiz. % -170.94% -293.16% -489.74% 0.00% 6.84% 1.71% 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 0.3800 0.4400 0.5000 0.5000 0.4900 0.4700 -10.18%
  QoQ % 5.26% -13.64% -12.00% 0.00% 2.04% 4.26% -
  Horiz. % 85.11% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.41 5.95 5.63 5.61 5.16 5.27 4.80 8.29%
  QoQ % -9.08% 5.68% 0.36% 8.72% -2.09% 9.79% -
  Horiz. % 112.71% 123.96% 117.29% 116.87% 107.50% 109.79% 100.00%
EPS -1.01 -1.58 -2.64 0.00 0.04 0.01 0.54 -
  QoQ % 36.08% 40.15% 0.00% 0.00% 300.00% -98.15% -
  Horiz. % -187.04% -292.59% -488.89% 0.00% 7.41% 1.85% 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 0.2028 0.1751 0.2028 0.2304 0.2304 0.2258 0.2166 -4.29%
  QoQ % 15.82% -13.66% -11.98% 0.00% 2.04% 4.25% -
  Horiz. % 93.63% 80.84% 93.63% 106.37% 106.37% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6900 0.5000 0.5700 0.6500 0.7200 1.6800 1.2900 -
P/RPS 6.47 3.87 4.66 5.34 6.43 14.68 12.38 -35.09%
  QoQ % 67.18% -16.95% -12.73% -16.95% -56.20% 18.58% -
  Horiz. % 52.26% 31.26% 37.64% 43.13% 51.94% 118.58% 100.00%
P/EPS -34.52 -14.57 -9.94 19,067.53 880.04 8,213.71 110.01 -
  QoQ % -136.93% -46.58% -100.05% 2,066.67% -89.29% 7,366.33% -
  Horiz. % -31.38% -13.24% -9.04% 17,332.54% 799.96% 7,466.33% 100.00%
EY -2.90 -6.86 -10.06 0.01 0.11 0.01 0.91 -
  QoQ % 57.73% 31.81% -100,700.01% -90.91% 1,000.00% -98.90% -
  Horiz. % -318.68% -753.85% -1,105.49% 1.10% 12.09% 1.10% 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 1.73 1.32 1.30 1.30 1.44 3.43 2.74 -26.38%
  QoQ % 31.06% 1.54% 0.00% -9.72% -58.02% 25.18% -
  Horiz. % 63.14% 48.18% 47.45% 47.45% 52.55% 125.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 -
Price 0.4700 0.4200 0.4000 0.5800 0.9300 0.7200 1.4500 -
P/RPS 4.41 3.25 3.27 4.77 8.30 6.29 13.91 -53.47%
  QoQ % 35.69% -0.61% -31.45% -42.53% 31.96% -54.78% -
  Horiz. % 31.70% 23.36% 23.51% 34.29% 59.67% 45.22% 100.00%
P/EPS -23.51 -12.24 -6.98 17,014.11 1,136.72 3,520.16 123.65 -
  QoQ % -92.08% -75.36% -100.04% 1,396.77% -67.71% 2,746.87% -
  Horiz. % -19.01% -9.90% -5.64% 13,759.89% 919.30% 2,846.87% 100.00%
EY -4.25 -8.17 -14.33 0.01 0.09 0.03 0.81 -
  QoQ % 47.98% 42.99% -143,400.00% -88.89% 200.00% -96.30% -
  Horiz. % -524.69% -1,008.64% -1,769.14% 1.23% 11.11% 3.70% 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 1.11 0.91 1.16 1.86 1.47 3.09 -47.33%
  QoQ % 6.31% 21.98% -21.55% -37.63% 26.53% -52.43% -
  Horiz. % 38.19% 35.92% 29.45% 37.54% 60.19% 47.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS