Highlights

[VERSATL] QoQ TTM Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -59.99%    YoY -     -424.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,599 49,840 51,078 54,128 55,587 57,978 58,124 -12.50%
  QoQ % -4.50% -2.42% -5.63% -2.62% -4.12% -0.25% -
  Horiz. % 81.89% 85.75% 87.88% 93.13% 95.64% 99.75% 100.00%
PBT -16,284 -15,881 -5,318 -5,056 -3,499 -1,473 -3,624 173.05%
  QoQ % -2.54% -198.63% -5.18% -44.50% -137.54% 59.35% -
  Horiz. % 449.34% 438.22% 146.74% 139.51% 96.55% 40.65% 100.00%
Tax -126 -126 -338 -334 130 129 467 -
  QoQ % 0.00% 62.72% -1.20% -356.92% 0.78% -72.38% -
  Horiz. % -26.98% -26.98% -72.38% -71.52% 27.84% 27.62% 100.00%
NP -16,410 -16,007 -5,656 -5,390 -3,369 -1,344 -3,157 200.98%
  QoQ % -2.52% -183.01% -4.94% -59.99% -150.67% 57.43% -
  Horiz. % 519.80% 507.03% 179.16% 170.73% 106.72% 42.57% 100.00%
NP to SH -16,410 -16,007 -5,656 -5,390 -3,369 -1,344 -3,157 200.98%
  QoQ % -2.52% -183.01% -4.94% -59.99% -150.67% 57.43% -
  Horiz. % 519.80% 507.03% 179.16% 170.73% 106.72% 42.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 64,009 65,847 56,734 59,518 58,956 59,322 61,281 2.95%
  QoQ % -2.79% 16.06% -4.68% 0.95% -0.62% -3.20% -
  Horiz. % 104.45% 107.45% 92.58% 97.12% 96.21% 96.80% 100.00%
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.37%
  QoQ % -4.19% -7.08% -21.21% -7.68% -14.27% 40.34% -
  Horiz. % 77.91% 81.32% 87.52% 111.08% 120.32% 140.34% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.37%
  QoQ % -4.19% -7.08% -21.21% -7.68% -14.27% 40.34% -
  Horiz. % 77.91% 81.32% 87.52% 111.08% 120.32% 140.34% 100.00%
NOSH 117,338 110,693 110,625 110,736 110,602 110,377 110,597 4.03%
  QoQ % 6.00% 0.06% -0.10% 0.12% 0.20% -0.20% -
  Horiz. % 106.09% 100.09% 100.02% 100.13% 100.00% 99.80% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -34.48 % -32.12 % -11.07 % -9.96 % -6.06 % -2.32 % -5.43 % 244.07%
  QoQ % -7.35% -190.15% -11.14% -64.36% -161.21% 57.27% -
  Horiz. % 634.99% 591.53% 203.87% 183.43% 111.60% 42.73% 100.00%
ROE -29.76 % -27.81 % -9.13 % -6.86 % -3.96 % -1.35 % -4.46 % 255.67%
  QoQ % -7.01% -204.60% -33.09% -73.23% -193.33% 69.73% -
  Horiz. % 667.26% 623.54% 204.71% 153.81% 88.79% 30.27% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.57 45.03 46.17 48.88 50.26 52.53 52.55 -15.88%
  QoQ % -9.90% -2.47% -5.54% -2.75% -4.32% -0.04% -
  Horiz. % 77.20% 85.69% 87.86% 93.02% 95.64% 99.96% 100.00%
EPS -13.99 -14.46 -5.11 -4.87 -3.05 -1.22 -2.85 189.68%
  QoQ % 3.25% -182.97% -4.93% -59.67% -150.00% 57.19% -
  Horiz. % 490.88% 507.37% 179.30% 170.88% 107.02% 42.81% 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 0.5200 0.5600 0.7100 0.7700 0.9000 0.6400 -18.65%
  QoQ % -9.62% -7.14% -21.13% -7.79% -14.44% 40.62% -
  Horiz. % 73.44% 81.25% 87.50% 110.94% 120.31% 140.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.53 35.10 35.98 38.12 39.15 40.84 40.94 -12.50%
  QoQ % -4.47% -2.45% -5.61% -2.63% -4.14% -0.24% -
  Horiz. % 81.90% 85.74% 87.88% 93.11% 95.63% 99.76% 100.00%
EPS -11.56 -11.27 -3.98 -3.80 -2.37 -0.95 -2.22 201.33%
  QoQ % -2.57% -183.17% -4.74% -60.34% -149.47% 57.21% -
  Horiz. % 520.72% 507.66% 179.28% 171.17% 106.76% 42.79% 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 0.4054 0.4363 0.5538 0.5998 0.6997 0.4985 -15.37%
  QoQ % -4.19% -7.08% -21.22% -7.67% -14.28% 40.36% -
  Horiz. % 77.91% 81.32% 87.52% 111.09% 120.32% 140.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 0.4350 -
P/RPS 1.89 1.67 1.91 1.17 0.97 0.81 0.83 73.34%
  QoQ % 13.17% -12.57% 63.25% 20.62% 19.75% -2.41% -
  Horiz. % 227.71% 201.20% 230.12% 140.96% 116.87% 97.59% 100.00%
P/EPS -5.47 -5.19 -17.21 -11.71 -15.92 -34.90 -15.24 -49.59%
  QoQ % -5.39% 69.84% -46.97% 26.44% 54.38% -129.00% -
  Horiz. % 35.89% 34.06% 112.93% 76.84% 104.46% 229.00% 100.00%
EY -18.28 -19.28 -5.81 -8.54 -6.28 -2.87 -6.56 98.39%
  QoQ % 5.19% -231.84% 31.97% -35.99% -118.82% 56.25% -
  Horiz. % 278.66% 293.90% 88.57% 130.18% 95.73% 43.75% 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 1.63 1.44 1.57 0.80 0.63 0.47 0.68 79.40%
  QoQ % 13.19% -8.28% 96.25% 26.98% 34.04% -30.88% -
  Horiz. % 239.71% 211.76% 230.88% 117.65% 92.65% 69.12% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 -
Price 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 0.4200 -
P/RPS 2.02 1.73 1.75 1.80 0.98 0.94 0.80 85.74%
  QoQ % 16.76% -1.14% -2.78% 83.67% 4.26% 17.50% -
  Horiz. % 252.50% 216.25% 218.75% 225.00% 122.50% 117.50% 100.00%
P/EPS -5.86 -5.39 -15.84 -18.08 -16.25 -40.65 -14.71 -45.95%
  QoQ % -8.72% 65.97% 12.39% -11.26% 60.02% -176.34% -
  Horiz. % 39.84% 36.64% 107.68% 122.91% 110.47% 276.34% 100.00%
EY -17.06 -18.54 -6.31 -5.53 -6.15 -2.46 -6.80 84.95%
  QoQ % 7.98% -193.82% -14.10% 10.08% -150.00% 63.82% -
  Horiz. % 250.88% 272.65% 92.79% 81.32% 90.44% 36.18% 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 1.74 1.50 1.45 1.24 0.64 0.55 0.66 91.18%
  QoQ % 16.00% 3.45% 16.94% 93.75% 16.36% -16.67% -
  Horiz. % 263.64% 227.27% 219.70% 187.88% 96.97% 83.33% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers