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 - 141,979
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.44 32.84 31.98 32.11 31.32 31.61 32.43 2.06%
  QoQ % 1.83% 2.69% -0.40% 2.52% -0.92% -2.53% -
  Horiz. % 103.11% 101.26% 98.61% 99.01% 96.58% 97.47% 100.00%
EPS 0.05 -1.90 -1.31 -0.46 -1.45 -7.35 -9.79 -
  QoQ % 102.63% -45.04% -184.78% 68.28% 80.27% 24.92% -
  Horiz. % -0.51% 19.41% 13.38% 4.70% 14.81% 75.08% 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 0.3884 0.3554 0.3058 0.2975 0.3140 0.3636 0.3636 4.49%
  QoQ % 9.29% 16.22% 2.79% -5.25% -13.64% 0.00% -
  Horiz. % 106.82% 97.74% 84.10% 81.82% 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.
 


 

1976 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.800.00 
Partners & Brokers