Highlights

[VERSATL] QoQ TTM Result on 2015-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     24.85%    YoY -     -84.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers