Highlights

[VERSATL] QoQ TTM Result on 2016-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     68.27%    YoY -     96.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 47,481 46,625 45,404 45,583 44,467 44,882 46,039 2.08%
  QoQ % 1.84% 2.69% -0.39% 2.51% -0.92% -2.51% -
  Horiz. % 103.13% 101.27% 98.62% 99.01% 96.59% 97.49% 100.00%
PBT 731 -2,625 -1,789 -586 -1,995 -10,315 -13,768 -
  QoQ % 127.85% -46.73% -205.29% 70.63% 80.66% 25.08% -
  Horiz. % -5.31% 19.07% 12.99% 4.26% 14.49% 74.92% 100.00%
Tax -660 -69 -69 -69 -69 -126 -126 201.31%
  QoQ % -856.52% 0.00% 0.00% 0.00% 45.24% 0.00% -
  Horiz. % 523.81% 54.76% 54.76% 54.76% 54.76% 100.00% 100.00%
NP 71 -2,694 -1,858 -655 -2,064 -10,441 -13,894 -
  QoQ % 102.64% -44.99% -183.66% 68.27% 80.23% 24.85% -
  Horiz. % -0.51% 19.39% 13.37% 4.71% 14.86% 75.15% 100.00%
NP to SH 71 -2,694 -1,858 -655 -2,064 -10,441 -13,894 -
  QoQ % 102.64% -44.99% -183.66% 68.27% 80.23% 24.85% -
  Horiz. % -0.51% 19.39% 13.37% 4.71% 14.86% 75.15% 100.00%
Tax Rate 90.29 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 47,410 49,319 47,262 46,238 46,531 55,323 59,933 -14.45%
  QoQ % -3.87% 4.35% 2.21% -0.63% -15.89% -7.69% -
  Horiz. % 79.11% 82.29% 78.86% 77.15% 77.64% 92.31% 100.00%
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.15 % -5.78 % -4.09 % -1.44 % -4.64 % -23.26 % -30.18 % -
  QoQ % 102.60% -41.32% -184.03% 68.97% 80.05% 22.93% -
  Horiz. % -0.50% 19.15% 13.55% 4.77% 15.37% 77.07% 100.00%
ROE 0.13 % -5.34 % -4.28 % -1.55 % -4.63 % -20.22 % -26.91 % -
  QoQ % 102.43% -24.77% -176.13% 66.52% 77.10% 24.86% -
  Horiz. % -0.48% 19.84% 15.90% 5.76% 17.21% 75.14% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 40.46 39.74 38.69 38.85 37.90 38.25 39.24 2.06%
  QoQ % 1.81% 2.71% -0.41% 2.51% -0.92% -2.52% -
  Horiz. % 103.11% 101.27% 98.60% 99.01% 96.59% 97.48% 100.00%
EPS 0.06 -2.30 -1.58 -0.56 -1.76 -8.90 -11.84 -
  QoQ % 102.61% -45.57% -182.14% 68.18% 80.22% 24.83% -
  Horiz. % -0.51% 19.43% 13.34% 4.73% 14.86% 75.17% 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 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 0.4400 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 283,959
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.72 16.42 15.99 16.05 15.66 15.81 16.21 2.08%
  QoQ % 1.83% 2.69% -0.37% 2.49% -0.95% -2.47% -
  Horiz. % 103.15% 101.30% 98.64% 99.01% 96.61% 97.53% 100.00%
EPS 0.03 -0.95 -0.65 -0.23 -0.73 -3.68 -4.89 -
  QoQ % 103.16% -46.15% -182.61% 68.49% 80.16% 24.74% -
  Horiz. % -0.61% 19.43% 13.29% 4.70% 14.93% 75.26% 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 0.1942 0.1777 0.1529 0.1488 0.1570 0.1818 0.1818 4.49%
  QoQ % 9.29% 16.22% 2.76% -5.22% -13.64% 0.00% -
  Horiz. % 106.82% 97.74% 84.10% 81.85% 86.36% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 0.7000 -
P/RPS 3.19 3.37 3.08 3.22 1.82 1.92 1.78 47.49%
  QoQ % -5.34% 9.42% -4.35% 76.92% -5.21% 7.87% -
  Horiz. % 179.21% 189.33% 173.03% 180.90% 102.25% 107.87% 100.00%
P/EPS 2,131.93 -58.36 -75.15 -223.93 -39.23 -8.26 -5.91 -
  QoQ % 3,753.07% 22.34% 66.44% -470.81% -374.94% -39.76% -
  Horiz. % -36,073.27% 987.48% 1,271.57% 3,789.00% 663.79% 139.76% 100.00%
EY 0.05 -1.71 -1.33 -0.45 -2.55 -12.11 -16.92 -
  QoQ % 102.92% -28.57% -195.56% 82.35% 78.94% 28.43% -
  Horiz. % -0.30% 10.11% 7.86% 2.66% 15.07% 71.57% 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 2.74 3.12 3.22 3.47 1.82 1.67 1.59 43.69%
  QoQ % -12.18% -3.11% -7.20% 90.66% 8.98% 5.03% -
  Horiz. % 172.33% 196.23% 202.52% 218.24% 114.47% 105.03% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 -
Price 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 0.7300 -
P/RPS 3.58 3.42 3.51 2.68 3.93 1.88 1.86 54.67%
  QoQ % 4.68% -2.56% 30.97% -31.81% 109.04% 1.08% -
  Horiz. % 192.47% 183.87% 188.71% 144.09% 211.29% 101.08% 100.00%
P/EPS 2,396.35 -59.24 -85.89 -186.31 -84.71 -8.09 -6.17 -
  QoQ % 4,145.16% 31.03% 53.90% -119.94% -947.10% -31.12% -
  Horiz. % -38,838.73% 960.13% 1,392.06% 3,019.61% 1,372.93% 131.12% 100.00%
EY 0.04 -1.69 -1.16 -0.54 -1.18 -12.36 -16.22 -
  QoQ % 102.37% -45.69% -114.81% 54.24% 90.45% 23.80% -
  Horiz. % -0.25% 10.42% 7.15% 3.33% 7.27% 76.20% 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 3.09 3.16 3.68 2.89 3.92 1.64 1.66 51.26%
  QoQ % -2.22% -14.13% 27.34% -26.28% 139.02% -1.20% -
  Horiz. % 186.14% 190.36% 221.69% 174.10% 236.14% 98.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers