Highlights

[VERSATL] QoQ TTM Result on 2016-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -183.66%    YoY -     86.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 48,475 47,481 46,625 45,404 45,583 44,467 44,882 5.27%
  QoQ % 2.09% 1.84% 2.69% -0.39% 2.51% -0.92% -
  Horiz. % 108.01% 105.79% 103.88% 101.16% 101.56% 99.08% 100.00%
PBT 1,585 731 -2,625 -1,789 -586 -1,995 -10,315 -
  QoQ % 116.83% 127.85% -46.73% -205.29% 70.63% 80.66% -
  Horiz. % -15.37% -7.09% 25.45% 17.34% 5.68% 19.34% 100.00%
Tax -660 -660 -69 -69 -69 -69 -126 201.92%
  QoQ % 0.00% -856.52% 0.00% 0.00% 0.00% 45.24% -
  Horiz. % 523.81% 523.81% 54.76% 54.76% 54.76% 54.76% 100.00%
NP 925 71 -2,694 -1,858 -655 -2,064 -10,441 -
  QoQ % 1,202.82% 102.64% -44.99% -183.66% 68.27% 80.23% -
  Horiz. % -8.86% -0.68% 25.80% 17.80% 6.27% 19.77% 100.00%
NP to SH 925 71 -2,694 -1,858 -655 -2,064 -10,441 -
  QoQ % 1,202.82% 102.64% -44.99% -183.66% 68.27% 80.23% -
  Horiz. % -8.86% -0.68% 25.80% 17.80% 6.27% 19.77% 100.00%
Tax Rate 41.64 % 90.29 % - % - % - % - % - % -
  QoQ % -53.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.12% 100.00% - - - - -
Total Cost 47,550 47,410 49,319 47,262 46,238 46,531 55,323 -9.61%
  QoQ % 0.30% -3.87% 4.35% 2.21% -0.63% -15.89% -
  Horiz. % 85.95% 85.70% 89.15% 85.43% 83.58% 84.11% 100.00%
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.91 % 0.15 % -5.78 % -4.09 % -1.44 % -4.64 % -23.26 % -
  QoQ % 1,173.33% 102.60% -41.32% -184.03% 68.97% 80.05% -
  Horiz. % -8.21% -0.64% 24.85% 17.58% 6.19% 19.95% 100.00%
ROE 1.61 % 0.13 % -5.34 % -4.28 % -1.55 % -4.63 % -20.22 % -
  QoQ % 1,138.46% 102.43% -24.77% -176.13% 66.52% 77.10% -
  Horiz. % -7.96% -0.64% 26.41% 21.17% 7.67% 22.90% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.31 40.46 39.74 38.69 38.85 37.90 38.25 5.27%
  QoQ % 2.10% 1.81% 2.71% -0.41% 2.51% -0.92% -
  Horiz. % 108.00% 105.78% 103.90% 101.15% 101.57% 99.08% 100.00%
EPS 0.79 0.06 -2.30 -1.58 -0.56 -1.76 -8.90 -
  QoQ % 1,216.67% 102.61% -45.57% -182.14% 68.18% 80.22% -
  Horiz. % -8.88% -0.67% 25.84% 17.75% 6.29% 19.78% 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 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.56 36.79 36.12 35.18 35.32 34.45 34.77 5.29%
  QoQ % 2.09% 1.85% 2.67% -0.40% 2.53% -0.92% -
  Horiz. % 108.02% 105.81% 103.88% 101.18% 101.58% 99.08% 100.00%
EPS 0.72 0.06 -2.09 -1.44 -0.51 -1.60 -8.09 -
  QoQ % 1,100.00% 102.87% -45.14% -182.35% 68.12% 80.22% -
  Horiz. % -8.90% -0.74% 25.83% 17.80% 6.30% 19.78% 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 0.4455 0.4273 0.3909 0.3364 0.3273 0.3455 0.4000 7.45%
  QoQ % 4.26% 9.31% 16.20% 2.78% -5.27% -13.63% -
  Horiz. % 111.38% 106.82% 97.72% 84.10% 81.82% 86.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 -
P/RPS 4.07 3.19 3.37 3.08 3.22 1.82 1.92 65.09%
  QoQ % 27.59% -5.34% 9.42% -4.35% 76.92% -5.21% -
  Horiz. % 211.98% 166.15% 175.52% 160.42% 167.71% 94.79% 100.00%
P/EPS 213.11 2,131.93 -58.36 -75.15 -223.93 -39.23 -8.26 -
  QoQ % -90.00% 3,753.07% 22.34% 66.44% -470.81% -374.94% -
  Horiz. % -2,580.02% -25,810.29% 706.54% 909.81% 2,711.02% 474.94% 100.00%
EY 0.47 0.05 -1.71 -1.33 -0.45 -2.55 -12.11 -
  QoQ % 840.00% 102.92% -28.57% -195.56% 82.35% 78.94% -
  Horiz. % -3.88% -0.41% 14.12% 10.98% 3.72% 21.06% 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 3.43 2.74 3.12 3.22 3.47 1.82 1.67 61.65%
  QoQ % 25.18% -12.18% -3.11% -7.20% 90.66% 8.98% -
  Horiz. % 205.39% 164.07% 186.83% 192.81% 207.78% 108.98% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 -
Price 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 -
P/RPS 1.74 3.58 3.42 3.51 2.68 3.93 1.88 -5.03%
  QoQ % -51.40% 4.68% -2.56% 30.97% -31.81% 109.04% -
  Horiz. % 92.55% 190.43% 181.91% 186.70% 142.55% 209.04% 100.00%
P/EPS 91.33 2,396.35 -59.24 -85.89 -186.31 -84.71 -8.09 -
  QoQ % -96.19% 4,145.16% 31.03% 53.90% -119.94% -947.10% -
  Horiz. % -1,128.92% -29,621.14% 732.26% 1,061.68% 2,302.97% 1,047.10% 100.00%
EY 1.09 0.04 -1.69 -1.16 -0.54 -1.18 -12.36 -
  QoQ % 2,625.00% 102.37% -45.69% -114.81% 54.24% 90.45% -
  Horiz. % -8.82% -0.32% 13.67% 9.39% 4.37% 9.55% 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 1.47 3.09 3.16 3.68 2.89 3.92 1.64 -7.04%
  QoQ % -52.43% -2.22% -14.13% 27.34% -26.28% 139.02% -
  Horiz. % 89.63% 188.41% 192.68% 224.39% 176.22% 239.02% 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.
 


 

202  311  522  1174 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.21-0.11 
 EKOVEST-WB 0.385-0.095 
 GADANG 0.92-0.025 
 VELESTO 0.315+0.01 
 WCT-WE 0.17-0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers