[VERSATL] QoQ TTM Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 44,467 44,882 46,039 47,599 49,840 51,078 54,128 -12.27% QoQ % -0.92% -2.51% -3.28% -4.50% -2.42% -5.63% - Horiz. % 82.15% 82.92% 85.06% 87.94% 92.08% 94.37% 100.00%
PBT -1,995 -10,315 -13,768 -16,284 -15,881 -5,318 -5,056 -46.17% QoQ % 80.66% 25.08% 15.45% -2.54% -198.63% -5.18% - Horiz. % 39.46% 204.02% 272.31% 322.07% 314.10% 105.18% 100.00%
Tax -69 -126 -126 -126 -126 -338 -334 -65.02% QoQ % 45.24% 0.00% 0.00% 0.00% 62.72% -1.20% - Horiz. % 20.66% 37.72% 37.72% 37.72% 37.72% 101.20% 100.00%
NP -2,064 -10,441 -13,894 -16,410 -16,007 -5,656 -5,390 -47.24% QoQ % 80.23% 24.85% 15.33% -2.52% -183.01% -4.94% - Horiz. % 38.29% 193.71% 257.77% 304.45% 296.98% 104.94% 100.00%
NP to SH -2,064 -10,441 -13,894 -16,410 -16,007 -5,656 -5,390 -47.24% QoQ % 80.23% 24.85% 15.33% -2.52% -183.01% -4.94% - Horiz. % 38.29% 193.71% 257.77% 304.45% 296.98% 104.94% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 46,531 55,323 59,933 64,009 65,847 56,734 59,518 -15.12% QoQ % -15.89% -7.69% -6.37% -2.79% 16.06% -4.68% - Horiz. % 78.18% 92.95% 100.70% 107.55% 110.63% 95.32% 100.00%
Net Worth 44,588 51,629 51,629 55,149 57,560 61,950 78,623 -31.46% QoQ % -13.64% 0.00% -6.38% -4.19% -7.08% -21.21% - Horiz. % 56.71% 65.67% 65.67% 70.14% 73.21% 78.79% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 44,588 51,629 51,629 55,149 57,560 61,950 78,623 -31.46% QoQ % -13.64% 0.00% -6.38% -4.19% -7.08% -21.21% - Horiz. % 56.71% 65.67% 65.67% 70.14% 73.21% 78.79% 100.00%
NOSH 117,338 117,338 117,338 117,338 110,693 110,625 110,736 3.93% QoQ % 0.00% 0.00% 0.00% 6.00% 0.06% -0.10% - Horiz. % 105.96% 105.96% 105.96% 105.96% 99.96% 99.90% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.64 % -23.26 % -30.18 % -34.48 % -32.12 % -11.07 % -9.96 % -39.88% QoQ % 80.05% 22.93% 12.47% -7.35% -190.15% -11.14% - Horiz. % 46.59% 233.53% 303.01% 346.18% 322.49% 111.14% 100.00%
ROE -4.63 % -20.22 % -26.91 % -29.76 % -27.81 % -9.13 % -6.86 % -23.04% QoQ % 77.10% 24.86% 9.58% -7.01% -204.60% -33.09% - Horiz. % 67.49% 294.75% 392.27% 433.82% 405.39% 133.09% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 37.90 38.25 39.24 40.57 45.03 46.17 48.88 -15.59% QoQ % -0.92% -2.52% -3.28% -9.90% -2.47% -5.54% - Horiz. % 77.54% 78.25% 80.28% 83.00% 92.12% 94.46% 100.00%
EPS -1.76 -8.90 -11.84 -13.99 -14.46 -5.11 -4.87 -49.23% QoQ % 80.22% 24.83% 15.37% 3.25% -182.97% -4.93% - Horiz. % 36.14% 182.75% 243.12% 287.27% 296.92% 104.93% 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 0.3800 0.4400 0.4400 0.4700 0.5200 0.5600 0.7100 -34.05% QoQ % -13.64% 0.00% -6.38% -9.62% -7.14% -21.13% - Horiz. % 53.52% 61.97% 61.97% 66.20% 73.24% 78.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.46 17.63 18.08 18.69 19.57 20.06 21.26 -12.29% QoQ % -0.96% -2.49% -3.26% -4.50% -2.44% -5.64% - Horiz. % 82.13% 82.93% 85.04% 87.91% 92.05% 94.36% 100.00%
EPS -0.81 -4.10 -5.46 -6.44 -6.29 -2.22 -2.12 -47.32% QoQ % 80.24% 24.91% 15.22% -2.38% -183.33% -4.72% - Horiz. % 38.21% 193.40% 257.55% 303.77% 296.70% 104.72% 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 0.1751 0.2028 0.2028 0.2166 0.2261 0.2433 0.3088 -31.47% QoQ % -13.66% 0.00% -6.37% -4.20% -7.07% -21.21% - Horiz. % 56.70% 65.67% 65.67% 70.14% 73.22% 78.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.6900 0.7350 0.7000 0.7650 0.7500 0.8800 0.5700 -
P/RPS 1.82 1.92 1.78 1.89 1.67 1.91 1.17 34.22% QoQ % -5.21% 7.87% -5.82% 13.17% -12.57% 63.25% - Horiz. % 155.56% 164.10% 152.14% 161.54% 142.74% 163.25% 100.00%
P/EPS -39.23 -8.26 -5.91 -5.47 -5.19 -17.21 -11.71 123.73% QoQ % -374.94% -39.76% -8.04% -5.39% 69.84% -46.97% - Horiz. % 335.01% 70.54% 50.47% 46.71% 44.32% 146.97% 100.00%
EY -2.55 -12.11 -16.92 -18.28 -19.28 -5.81 -8.54 -55.29% QoQ % 78.94% 28.43% 7.44% 5.19% -231.84% 31.97% - Horiz. % 29.86% 141.80% 198.13% 214.05% 225.76% 68.03% 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 1.82 1.67 1.59 1.63 1.44 1.57 0.80 72.89% QoQ % 8.98% 5.03% -2.45% 13.19% -8.28% 96.25% - Horiz. % 227.50% 208.75% 198.75% 203.75% 180.00% 196.25% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 -
Price 1.4900 0.7200 0.7300 0.8200 0.7800 0.8100 0.8800 -
P/RPS 3.93 1.88 1.86 2.02 1.73 1.75 1.80 68.22% QoQ % 109.04% 1.08% -7.92% 16.76% -1.14% -2.78% - Horiz. % 218.33% 104.44% 103.33% 112.22% 96.11% 97.22% 100.00%
P/EPS -84.71 -8.09 -6.17 -5.86 -5.39 -15.84 -18.08 179.74% QoQ % -947.10% -31.12% -5.29% -8.72% 65.97% 12.39% - Horiz. % 468.53% 44.75% 34.13% 32.41% 29.81% 87.61% 100.00%
EY -1.18 -12.36 -16.22 -17.06 -18.54 -6.31 -5.53 -64.26% QoQ % 90.45% 23.80% 4.92% 7.98% -193.82% -14.10% - Horiz. % 21.34% 223.51% 293.31% 308.50% 335.26% 114.10% 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 3.92 1.64 1.66 1.74 1.50 1.45 1.24 115.25% QoQ % 139.02% -1.20% -4.60% 16.00% 3.45% 16.94% - Horiz. % 316.13% 132.26% 133.87% 140.32% 120.97% 116.94% 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.
Comment
Bursa Announcement 2016-Q1.pdf 
