Highlights

[VERSATL] QoQ Quarter Result on 2019-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -65.41%    YoY -     4.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 10,299 11,823 13,782 14,110 12,643 13,767 15,147 -22.62%
  QoQ % -12.89% -14.21% -2.32% 11.60% -8.16% -9.11% -
  Horiz. % 67.99% 78.06% 90.99% 93.15% 83.47% 90.89% 100.00%
PBT -2,768 -1,407 6 -7,614 -3,882 -2,580 -4,027 -22.06%
  QoQ % -96.73% -23,550.00% 100.08% -96.14% -50.47% 35.93% -
  Horiz. % 68.74% 34.94% -0.15% 189.07% 96.40% 64.07% 100.00%
Tax 0 0 0 1,183 -6 0 0 -
  QoQ % 0.00% 0.00% 0.00% 19,816.67% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -19,716.67% 100.00% - -
NP -2,768 -1,407 6 -6,431 -3,888 -2,580 -4,027 -22.06%
  QoQ % -96.73% -23,550.00% 100.09% -65.41% -50.70% 35.93% -
  Horiz. % 68.74% 34.94% -0.15% 159.70% 96.55% 64.07% 100.00%
NP to SH -2,768 -1,407 6 -6,431 -3,888 -2,580 -4,027 -22.06%
  QoQ % -96.73% -23,550.00% 100.09% -65.41% -50.70% 35.93% -
  Horiz. % 68.74% 34.94% -0.15% 159.70% 96.55% 64.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,067 13,230 13,776 20,541 16,531 16,347 19,174 -22.50%
  QoQ % -1.23% -3.96% -32.93% 24.26% 1.13% -14.74% -
  Horiz. % 68.15% 69.00% 71.85% 107.13% 86.22% 85.26% 100.00%
Net Worth 42,593 45,433 45,636 40,012 42,593 51,628 44,588 -3.00%
  QoQ % -6.25% -0.44% 14.06% -6.06% -17.50% 15.79% -
  Horiz. % 95.53% 101.89% 102.35% 89.74% 95.53% 115.79% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 42,593 45,433 45,636 40,012 42,593 51,628 44,588 -3.00%
  QoQ % -6.25% -0.44% 14.06% -6.06% -17.50% 15.79% -
  Horiz. % 95.53% 101.89% 102.35% 89.74% 95.53% 115.79% 100.00%
NOSH 141,979 141,979 138,292 129,072 129,072 129,072 117,338 13.51%
  QoQ % 0.00% 2.67% 7.14% 0.00% 0.00% 10.00% -
  Horiz. % 121.00% 121.00% 117.86% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -26.88 % -11.90 % 0.04 % -45.58 % -30.75 % -18.74 % -26.59 % 0.72%
  QoQ % -125.88% -29,850.00% 100.09% -48.23% -64.09% 29.52% -
  Horiz. % 101.09% 44.75% -0.15% 171.42% 115.64% 70.48% 100.00%
ROE -6.50 % -3.10 % 0.01 % -16.07 % -9.13 % -5.00 % -9.03 % -19.63%
  QoQ % -109.68% -31,100.00% 100.06% -76.01% -82.60% 44.63% -
  Horiz. % 71.98% 34.33% -0.11% 177.96% 101.11% 55.37% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.25 8.33 9.97 10.93 9.80 10.67 12.91 -31.86%
  QoQ % -12.97% -16.45% -8.78% 11.53% -8.15% -17.35% -
  Horiz. % 56.16% 64.52% 77.23% 84.66% 75.91% 82.65% 100.00%
EPS -1.95 -0.99 0.00 -4.98 -3.01 -2.00 -3.43 -31.30%
  QoQ % -96.97% 0.00% 0.00% -65.45% -50.50% 41.69% -
  Horiz. % 56.85% 28.86% -0.00% 145.19% 87.76% 58.31% 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 0.3000 0.3200 0.3300 0.3100 0.3300 0.4000 0.3800 -14.54%
  QoQ % -6.25% -3.03% 6.45% -6.06% -17.50% 5.26% -
  Horiz. % 78.95% 84.21% 86.84% 81.58% 86.84% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.04 4.64 5.41 5.54 4.97 5.41 5.95 -22.69%
  QoQ % -12.93% -14.23% -2.35% 11.47% -8.13% -9.08% -
  Horiz. % 67.90% 77.98% 90.92% 93.11% 83.53% 90.92% 100.00%
EPS -1.09 -0.55 0.00 -2.53 -1.53 -1.01 -1.58 -21.87%
  QoQ % -98.18% 0.00% 0.00% -65.36% -51.49% 36.08% -
  Horiz. % 68.99% 34.81% -0.00% 160.13% 96.84% 63.92% 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 0.1673 0.1784 0.1792 0.1571 0.1673 0.2028 0.1751 -2.98%
  QoQ % -6.22% -0.45% 14.07% -6.10% -17.50% 15.82% -
  Horiz. % 95.55% 101.88% 102.34% 89.72% 95.55% 115.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2500 0.2800 0.3600 0.3650 0.4300 0.6900 0.5000 -
P/RPS 3.45 3.36 3.61 3.34 4.39 6.47 3.87 -7.35%
  QoQ % 2.68% -6.93% 8.08% -23.92% -32.15% 67.18% -
  Horiz. % 89.15% 86.82% 93.28% 86.30% 113.44% 167.18% 100.00%
P/EPS -12.82 -28.25 8,297.52 -7.33 -14.27 -34.52 -14.57 -8.16%
  QoQ % 54.62% -100.34% 113,299.45% 48.63% 58.66% -136.93% -
  Horiz. % 87.99% 193.89% -56,949.35% 50.31% 97.94% 236.93% 100.00%
EY -7.80 -3.54 0.01 -13.65 -7.01 -2.90 -6.86 8.91%
  QoQ % -120.34% -35,500.00% 100.07% -94.72% -141.72% 57.73% -
  Horiz. % 113.70% 51.60% -0.15% 198.98% 102.19% 42.27% 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 0.83 0.88 1.09 1.18 1.30 1.73 1.32 -26.54%
  QoQ % -5.68% -19.27% -7.63% -9.23% -24.86% 31.06% -
  Horiz. % 62.88% 66.67% 82.58% 89.39% 98.48% 131.06% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 -
Price 0.2550 0.2800 0.3150 0.3250 0.4050 0.4700 0.4200 -
P/RPS 3.52 3.36 3.16 2.97 4.13 4.41 3.25 5.45%
  QoQ % 4.76% 6.33% 6.40% -28.09% -6.35% 35.69% -
  Horiz. % 108.31% 103.38% 97.23% 91.38% 127.08% 135.69% 100.00%
P/EPS -13.08 -28.25 7,260.33 -6.52 -13.45 -23.51 -12.24 4.51%
  QoQ % 53.70% -100.39% 111,454.76% 51.52% 42.79% -92.08% -
  Horiz. % 106.86% 230.80% -59,316.43% 53.27% 109.89% 192.08% 100.00%
EY -7.65 -3.54 0.01 -15.33 -7.44 -4.25 -8.17 -4.28%
  QoQ % -116.10% -35,500.00% 100.07% -106.05% -75.06% 47.98% -
  Horiz. % 93.64% 43.33% -0.12% 187.64% 91.06% 52.02% 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 0.85 0.88 0.95 1.05 1.23 1.18 1.11 -16.26%
  QoQ % -3.41% -7.37% -9.52% -14.63% 4.24% 6.31% -
  Horiz. % 76.58% 79.28% 85.59% 94.59% 110.81% 106.31% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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!
PARTNERS & BROKERS