Highlights

[VERSATL] QoQ TTM Result on 2014-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -4.94%    YoY -     -79.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,039 47,599 49,840 51,078 54,128 55,587 57,978 -14.24%
  QoQ % -3.28% -4.50% -2.42% -5.63% -2.62% -4.12% -
  Horiz. % 79.41% 82.10% 85.96% 88.10% 93.36% 95.88% 100.00%
PBT -13,768 -16,284 -15,881 -5,318 -5,056 -3,499 -1,473 343.12%
  QoQ % 15.45% -2.54% -198.63% -5.18% -44.50% -137.54% -
  Horiz. % 934.69% 1,105.50% 1,078.14% 361.03% 343.25% 237.54% 100.00%
Tax -126 -126 -126 -338 -334 130 129 -
  QoQ % 0.00% 0.00% 62.72% -1.20% -356.92% 0.78% -
  Horiz. % -97.67% -97.67% -97.67% -262.02% -258.91% 100.78% 100.00%
NP -13,894 -16,410 -16,007 -5,656 -5,390 -3,369 -1,344 373.88%
  QoQ % 15.33% -2.52% -183.01% -4.94% -59.99% -150.67% -
  Horiz. % 1,033.78% 1,220.98% 1,191.00% 420.83% 401.04% 250.67% 100.00%
NP to SH -13,894 -16,410 -16,007 -5,656 -5,390 -3,369 -1,344 373.88%
  QoQ % 15.33% -2.52% -183.01% -4.94% -59.99% -150.67% -
  Horiz. % 1,033.78% 1,220.98% 1,191.00% 420.83% 401.04% 250.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 59,933 64,009 65,847 56,734 59,518 58,956 59,322 0.68%
  QoQ % -6.37% -2.79% 16.06% -4.68% 0.95% -0.62% -
  Horiz. % 101.03% 107.90% 111.00% 95.64% 100.33% 99.38% 100.00%
Net Worth 51,629 55,149 57,560 61,950 78,623 85,163 99,339 -35.33%
  QoQ % -6.38% -4.19% -7.08% -21.21% -7.68% -14.27% -
  Horiz. % 51.97% 55.52% 57.94% 62.36% 79.15% 85.73% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,629 55,149 57,560 61,950 78,623 85,163 99,339 -35.33%
  QoQ % -6.38% -4.19% -7.08% -21.21% -7.68% -14.27% -
  Horiz. % 51.97% 55.52% 57.94% 62.36% 79.15% 85.73% 100.00%
NOSH 117,338 117,338 110,693 110,625 110,736 110,602 110,377 4.16%
  QoQ % 0.00% 6.00% 0.06% -0.10% 0.12% 0.20% -
  Horiz. % 106.31% 106.31% 100.29% 100.22% 100.33% 100.20% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -30.18 % -34.48 % -32.12 % -11.07 % -9.96 % -6.06 % -2.32 % 452.26%
  QoQ % 12.47% -7.35% -190.15% -11.14% -64.36% -161.21% -
  Horiz. % 1,300.86% 1,486.21% 1,384.48% 477.16% 429.31% 261.21% 100.00%
ROE -26.91 % -29.76 % -27.81 % -9.13 % -6.86 % -3.96 % -1.35 % 633.83%
  QoQ % 9.58% -7.01% -204.60% -33.09% -73.23% -193.33% -
  Horiz. % 1,993.33% 2,204.44% 2,060.00% 676.30% 508.15% 293.33% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.24 40.57 45.03 46.17 48.88 50.26 52.53 -17.66%
  QoQ % -3.28% -9.90% -2.47% -5.54% -2.75% -4.32% -
  Horiz. % 74.70% 77.23% 85.72% 87.89% 93.05% 95.68% 100.00%
EPS -11.84 -13.99 -14.46 -5.11 -4.87 -3.05 -1.22 354.35%
  QoQ % 15.37% 3.25% -182.97% -4.93% -59.67% -150.00% -
  Horiz. % 970.49% 1,146.72% 1,185.25% 418.85% 399.18% 250.00% 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 0.4400 0.4700 0.5200 0.5600 0.7100 0.7700 0.9000 -37.91%
  QoQ % -6.38% -9.62% -7.14% -21.13% -7.79% -14.44% -
  Horiz. % 48.89% 52.22% 57.78% 62.22% 78.89% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.08 18.69 19.57 20.06 21.26 21.83 22.77 -14.24%
  QoQ % -3.26% -4.50% -2.44% -5.64% -2.61% -4.13% -
  Horiz. % 79.40% 82.08% 85.95% 88.10% 93.37% 95.87% 100.00%
EPS -5.46 -6.44 -6.29 -2.22 -2.12 -1.32 -0.53 372.78%
  QoQ % 15.22% -2.38% -183.33% -4.72% -60.61% -149.06% -
  Horiz. % 1,030.19% 1,215.09% 1,186.79% 418.87% 400.00% 249.06% 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 0.2028 0.2166 0.2261 0.2433 0.3088 0.3345 0.3901 -35.32%
  QoQ % -6.37% -4.20% -7.07% -21.21% -7.68% -14.25% -
  Horiz. % 51.99% 55.52% 57.96% 62.37% 79.16% 85.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.7000 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 -
P/RPS 1.78 1.89 1.67 1.91 1.17 0.97 0.81 68.95%
  QoQ % -5.82% 13.17% -12.57% 63.25% 20.62% 19.75% -
  Horiz. % 219.75% 233.33% 206.17% 235.80% 144.44% 119.75% 100.00%
P/EPS -5.91 -5.47 -5.19 -17.21 -11.71 -15.92 -34.90 -69.36%
  QoQ % -8.04% -5.39% 69.84% -46.97% 26.44% 54.38% -
  Horiz. % 16.93% 15.67% 14.87% 49.31% 33.55% 45.62% 100.00%
EY -16.92 -18.28 -19.28 -5.81 -8.54 -6.28 -2.87 225.99%
  QoQ % 7.44% 5.19% -231.84% 31.97% -35.99% -118.82% -
  Horiz. % 589.55% 636.93% 671.78% 202.44% 297.56% 218.82% 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 1.59 1.63 1.44 1.57 0.80 0.63 0.47 125.19%
  QoQ % -2.45% 13.19% -8.28% 96.25% 26.98% 34.04% -
  Horiz. % 338.30% 346.81% 306.38% 334.04% 170.21% 134.04% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 -
Price 0.7300 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 -
P/RPS 1.86 2.02 1.73 1.75 1.80 0.98 0.94 57.55%
  QoQ % -7.92% 16.76% -1.14% -2.78% 83.67% 4.26% -
  Horiz. % 197.87% 214.89% 184.04% 186.17% 191.49% 104.26% 100.00%
P/EPS -6.17 -5.86 -5.39 -15.84 -18.08 -16.25 -40.65 -71.51%
  QoQ % -5.29% -8.72% 65.97% 12.39% -11.26% 60.02% -
  Horiz. % 15.18% 14.42% 13.26% 38.97% 44.48% 39.98% 100.00%
EY -16.22 -17.06 -18.54 -6.31 -5.53 -6.15 -2.46 251.22%
  QoQ % 4.92% 7.98% -193.82% -14.10% 10.08% -150.00% -
  Horiz. % 659.35% 693.50% 753.66% 256.50% 224.80% 250.00% 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 1.66 1.74 1.50 1.45 1.24 0.64 0.55 108.71%
  QoQ % -4.60% 16.00% 3.45% 16.94% 93.75% 16.36% -
  Horiz. % 301.82% 316.36% 272.73% 263.64% 225.45% 116.36% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS