[VERSATL] QoQ TTM Result on 2015-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 45,404 45,583 44,467 44,882 46,039 47,599 49,840 -6.01% QoQ % -0.39% 2.51% -0.92% -2.51% -3.28% -4.50% - Horiz. % 91.10% 91.46% 89.22% 90.05% 92.37% 95.50% 100.00%
PBT -1,789 -586 -1,995 -10,315 -13,768 -16,284 -15,881 -76.58% QoQ % -205.29% 70.63% 80.66% 25.08% 15.45% -2.54% - Horiz. % 11.27% 3.69% 12.56% 64.95% 86.69% 102.54% 100.00%
Tax -69 -69 -69 -126 -126 -126 -126 -32.99% QoQ % 0.00% 0.00% 45.24% 0.00% 0.00% 0.00% - Horiz. % 54.76% 54.76% 54.76% 100.00% 100.00% 100.00% 100.00%
NP -1,858 -655 -2,064 -10,441 -13,894 -16,410 -16,007 -76.11% QoQ % -183.66% 68.27% 80.23% 24.85% 15.33% -2.52% - Horiz. % 11.61% 4.09% 12.89% 65.23% 86.80% 102.52% 100.00%
NP to SH -1,858 -655 -2,064 -10,441 -13,894 -16,410 -16,007 -76.11% QoQ % -183.66% 68.27% 80.23% 24.85% 15.33% -2.52% - Horiz. % 11.61% 4.09% 12.89% 65.23% 86.80% 102.52% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 47,262 46,238 46,531 55,323 59,933 64,009 65,847 -19.79% QoQ % 2.21% -0.63% -15.89% -7.69% -6.37% -2.79% - Horiz. % 71.78% 70.22% 70.67% 84.02% 91.02% 97.21% 100.00%
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,560 -17.10% QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.19% - Horiz. % 75.43% 73.39% 77.46% 89.69% 89.69% 95.81% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,560 -17.10% QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.19% - Horiz. % 75.43% 73.39% 77.46% 89.69% 89.69% 95.81% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 110,693 3.95% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.00% - Horiz. % 106.00% 106.00% 106.00% 106.00% 106.00% 106.00% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.09 % -1.44 % -4.64 % -23.26 % -30.18 % -34.48 % -32.12 % -74.59% QoQ % -184.03% 68.97% 80.05% 22.93% 12.47% -7.35% - Horiz. % 12.73% 4.48% 14.45% 72.42% 93.96% 107.35% 100.00%
ROE -4.28 % -1.55 % -4.63 % -20.22 % -26.91 % -29.76 % -27.81 % -71.18% QoQ % -176.13% 66.52% 77.10% 24.86% 9.58% -7.01% - Horiz. % 15.39% 5.57% 16.65% 72.71% 96.76% 107.01% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.69 38.85 37.90 38.25 39.24 40.57 45.03 -9.60% QoQ % -0.41% 2.51% -0.92% -2.52% -3.28% -9.90% - Horiz. % 85.92% 86.28% 84.17% 84.94% 87.14% 90.10% 100.00%
EPS -1.58 -0.56 -1.76 -8.90 -11.84 -13.99 -14.46 -77.05% QoQ % -182.14% 68.18% 80.22% 24.83% 15.37% 3.25% - Horiz. % 10.93% 3.87% 12.17% 61.55% 81.88% 96.75% 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 0.3700 0.3600 0.3800 0.4400 0.4400 0.4700 0.5200 -20.25% QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -9.62% - Horiz. % 71.15% 69.23% 73.08% 84.62% 84.62% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.98 32.11 31.32 31.61 32.43 33.53 35.10 -6.00% QoQ % -0.40% 2.52% -0.92% -2.53% -3.28% -4.47% - Horiz. % 91.11% 91.48% 89.23% 90.06% 92.39% 95.53% 100.00%
EPS -1.31 -0.46 -1.45 -7.35 -9.79 -11.56 -11.27 -76.09% QoQ % -184.78% 68.28% 80.27% 24.92% 15.31% -2.57% - Horiz. % 11.62% 4.08% 12.87% 65.22% 86.87% 102.57% 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 0.3058 0.2975 0.3140 0.3636 0.3636 0.3884 0.4054 -17.09% QoQ % 2.79% -5.25% -13.64% 0.00% -6.39% -4.19% - Horiz. % 75.43% 73.38% 77.45% 89.69% 89.69% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.1900 1.2500 0.6900 0.7350 0.7000 0.7650 0.7500 -
P/RPS 3.08 3.22 1.82 1.92 1.78 1.89 1.67 50.22% QoQ % -4.35% 76.92% -5.21% 7.87% -5.82% 13.17% - Horiz. % 184.43% 192.81% 108.98% 114.97% 106.59% 113.17% 100.00%
P/EPS -75.15 -223.93 -39.23 -8.26 -5.91 -5.47 -5.19 491.19% QoQ % 66.44% -470.81% -374.94% -39.76% -8.04% -5.39% - Horiz. % 1,447.98% 4,314.64% 755.88% 159.15% 113.87% 105.39% 100.00%
EY -1.33 -0.45 -2.55 -12.11 -16.92 -18.28 -19.28 -83.10% QoQ % -195.56% 82.35% 78.94% 28.43% 7.44% 5.19% - Horiz. % 6.90% 2.33% 13.23% 62.81% 87.76% 94.81% 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 3.22 3.47 1.82 1.67 1.59 1.63 1.44 70.75% QoQ % -7.20% 90.66% 8.98% 5.03% -2.45% 13.19% - Horiz. % 223.61% 240.97% 126.39% 115.97% 110.42% 113.19% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 -
Price 1.3600 1.0400 1.4900 0.7200 0.7300 0.8200 0.7800 -
P/RPS 3.51 2.68 3.93 1.88 1.86 2.02 1.73 60.06% QoQ % 30.97% -31.81% 109.04% 1.08% -7.92% 16.76% - Horiz. % 202.89% 154.91% 227.17% 108.67% 107.51% 116.76% 100.00%
P/EPS -85.89 -186.31 -84.71 -8.09 -6.17 -5.86 -5.39 530.06% QoQ % 53.90% -119.94% -947.10% -31.12% -5.29% -8.72% - Horiz. % 1,593.51% 3,456.59% 1,571.61% 150.09% 114.47% 108.72% 100.00%
EY -1.16 -0.54 -1.18 -12.36 -16.22 -17.06 -18.54 -84.16% QoQ % -114.81% 54.24% 90.45% 23.80% 4.92% 7.98% - Horiz. % 6.26% 2.91% 6.36% 66.67% 87.49% 92.02% 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 3.68 2.89 3.92 1.64 1.66 1.74 1.50 81.60% QoQ % 27.34% -26.28% 139.02% -1.20% -4.60% 16.00% - Horiz. % 245.33% 192.67% 261.33% 109.33% 110.67% 116.00% 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.
Comment
Bursa Announcement 2016-Q3.pdf 
