Highlights

[VERSATL] QoQ Quarter Result on 2017-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     335.44%    YoY -     199.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 14,278 13,147 13,432 12,230 11,961 10,852 12,438 9.61%
  QoQ % 8.60% -2.12% 9.83% 2.25% 10.22% -12.75% -
  Horiz. % 114.79% 105.70% 107.99% 98.33% 96.16% 87.25% 100.00%
PBT 4 96 24 2,036 316 -791 -830 -
  QoQ % -95.83% 300.00% -98.82% 544.30% 139.95% 4.70% -
  Horiz. % -0.48% -11.57% -2.89% -245.30% -38.07% 95.30% 100.00%
Tax 0 0 0 -660 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 4 96 24 1,376 316 -791 -830 -
  QoQ % -95.83% 300.00% -98.26% 335.44% 139.95% 4.70% -
  Horiz. % -0.48% -11.57% -2.89% -165.78% -38.07% 95.30% 100.00%
NP to SH 4 96 24 1,376 316 -791 -830 -
  QoQ % -95.83% 300.00% -98.26% 335.44% 139.95% 4.70% -
  Horiz. % -0.48% -11.57% -2.89% -165.78% -38.07% 95.30% 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% 100.00% - - -
Total Cost 14,274 13,051 13,408 10,854 11,645 11,643 13,268 4.98%
  QoQ % 9.37% -2.66% 23.53% -6.79% 0.02% -12.25% -
  Horiz. % 107.58% 98.36% 101.06% 81.81% 87.77% 87.75% 100.00%
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.03 % 0.73 % 0.18 % 11.25 % 2.64 % -7.29 % -6.67 % -
  QoQ % -95.89% 305.56% -98.40% 326.14% 136.21% -9.30% -
  Horiz. % -0.45% -10.94% -2.70% -168.67% -39.58% 109.30% 100.00%
ROE 0.01 % 0.16 % 0.04 % 2.50 % 0.63 % -1.82 % -1.96 % -
  QoQ % -93.75% 300.00% -98.40% 296.83% 134.62% 7.14% -
  Horiz. % -0.51% -8.16% -2.04% -127.55% -32.14% 92.86% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.17 11.20 11.45 10.42 10.19 9.25 10.60 9.62%
  QoQ % 8.66% -2.18% 9.88% 2.26% 10.16% -12.74% -
  Horiz. % 114.81% 105.66% 108.02% 98.30% 96.13% 87.26% 100.00%
EPS 0.00 0.08 0.02 1.17 0.27 -0.67 -0.71 -
  QoQ % 0.00% 300.00% -98.29% 333.33% 140.30% 5.63% -
  Horiz. % -0.00% -11.27% -2.82% -164.79% -38.03% 94.37% 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 0.5000 0.4900 0.4700 0.4300 0.3700 0.3600 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.06 10.19 10.41 9.48 9.27 8.41 9.64 9.57%
  QoQ % 8.54% -2.11% 9.81% 2.27% 10.23% -12.76% -
  Horiz. % 114.73% 105.71% 107.99% 98.34% 96.16% 87.24% 100.00%
EPS 0.00 0.07 0.02 1.07 0.24 -0.61 -0.64 -
  QoQ % 0.00% 250.00% -98.13% 345.83% 139.34% 4.69% -
  Horiz. % -0.00% -10.94% -3.12% -167.19% -37.50% 95.31% 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 0.4545 0.4545 0.4455 0.4273 0.3909 0.3364 0.3273 24.39%
  QoQ % 0.00% 2.02% 4.26% 9.31% 16.20% 2.78% -
  Horiz. % 138.86% 138.86% 136.11% 130.55% 119.43% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6500 0.7200 1.6800 1.2900 1.3400 1.1900 1.2500 -
P/RPS 5.34 6.43 14.68 12.38 13.15 12.87 11.79 -40.94%
  QoQ % -16.95% -56.20% 18.58% -5.86% 2.18% 9.16% -
  Horiz. % 45.29% 54.54% 124.51% 105.00% 111.54% 109.16% 100.00%
P/EPS 19,067.53 880.04 8,213.71 110.01 497.58 -176.53 -176.71 -
  QoQ % 2,066.67% -89.29% 7,366.33% -77.89% 381.87% 0.10% -
  Horiz. % -10,790.29% -498.01% -4,648.13% -62.25% -281.58% 99.90% 100.00%
EY 0.01 0.11 0.01 0.91 0.20 -0.57 -0.57 -
  QoQ % -90.91% 1,000.00% -98.90% 355.00% 135.09% 0.00% -
  Horiz. % -1.75% -19.30% -1.75% -159.65% -35.09% 100.00% 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 1.30 1.44 3.43 2.74 3.12 3.22 3.47 -47.94%
  QoQ % -9.72% -58.02% 25.18% -12.18% -3.11% -7.20% -
  Horiz. % 37.46% 41.50% 98.85% 78.96% 89.91% 92.80% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 -
Price 0.5800 0.9300 0.7200 1.4500 1.3600 1.3600 1.0400 -
P/RPS 4.77 8.30 6.29 13.91 13.34 14.71 9.81 -38.08%
  QoQ % -42.53% 31.96% -54.78% 4.27% -9.31% 49.95% -
  Horiz. % 48.62% 84.61% 64.12% 141.79% 135.98% 149.95% 100.00%
P/EPS 17,014.11 1,136.72 3,520.16 123.65 505.00 -201.75 -147.03 -
  QoQ % 1,396.77% -67.71% 2,746.87% -75.51% 350.31% -37.22% -
  Horiz. % -11,571.86% -773.12% -2,394.18% -84.10% -343.47% 137.22% 100.00%
EY 0.01 0.09 0.03 0.81 0.20 -0.50 -0.68 -
  QoQ % -88.89% 200.00% -96.30% 305.00% 140.00% 26.47% -
  Horiz. % -1.47% -13.24% -4.41% -119.12% -29.41% 73.53% 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 1.16 1.86 1.47 3.09 3.16 3.68 2.89 -45.50%
  QoQ % -37.63% 26.53% -52.43% -2.22% -14.13% 27.34% -
  Horiz. % 40.14% 64.36% 50.87% 106.92% 109.34% 127.34% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers