Highlights

[VERSATL] QoQ TTM Result on 2016-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -44.99%    YoY -     74.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 50,770 48,475 47,481 46,625 45,404 45,583 44,467 9.23%
  QoQ % 4.73% 2.09% 1.84% 2.69% -0.39% 2.51% -
  Horiz. % 114.17% 109.01% 106.78% 104.85% 102.11% 102.51% 100.00%
PBT 2,472 1,585 731 -2,625 -1,789 -586 -1,995 -
  QoQ % 55.96% 116.83% 127.85% -46.73% -205.29% 70.63% -
  Horiz. % -123.91% -79.45% -36.64% 131.58% 89.67% 29.37% 100.00%
Tax -660 -660 -660 -69 -69 -69 -69 349.99%
  QoQ % 0.00% 0.00% -856.52% 0.00% 0.00% 0.00% -
  Horiz. % 956.52% 956.52% 956.52% 100.00% 100.00% 100.00% 100.00%
NP 1,812 925 71 -2,694 -1,858 -655 -2,064 -
  QoQ % 95.89% 1,202.82% 102.64% -44.99% -183.66% 68.27% -
  Horiz. % -87.79% -44.82% -3.44% 130.52% 90.02% 31.73% 100.00%
NP to SH 1,812 925 71 -2,694 -1,858 -655 -2,064 -
  QoQ % 95.89% 1,202.82% 102.64% -44.99% -183.66% 68.27% -
  Horiz. % -87.79% -44.82% -3.44% 130.52% 90.02% 31.73% 100.00%
Tax Rate 26.70 % 41.64 % 90.29 % - % - % - % - % -
  QoQ % -35.88% -53.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.57% 46.12% 100.00% - - - -
Total Cost 48,958 47,550 47,410 49,319 47,262 46,238 46,531 3.44%
  QoQ % 2.96% 0.30% -3.87% 4.35% 2.21% -0.63% -
  Horiz. % 105.22% 102.19% 101.89% 105.99% 101.57% 99.37% 100.00%
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.57 % 1.91 % 0.15 % -5.78 % -4.09 % -1.44 % -4.64 % -
  QoQ % 86.91% 1,173.33% 102.60% -41.32% -184.03% 68.97% -
  Horiz. % -76.94% -41.16% -3.23% 124.57% 88.15% 31.03% 100.00%
ROE 3.09 % 1.61 % 0.13 % -5.34 % -4.28 % -1.55 % -4.63 % -
  QoQ % 91.93% 1,138.46% 102.43% -24.77% -176.13% 66.52% -
  Horiz. % -66.74% -34.77% -2.81% 115.33% 92.44% 33.48% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.27 41.31 40.46 39.74 38.69 38.85 37.90 9.23%
  QoQ % 4.74% 2.10% 1.81% 2.71% -0.41% 2.51% -
  Horiz. % 114.17% 109.00% 106.75% 104.85% 102.08% 102.51% 100.00%
EPS 1.54 0.79 0.06 -2.30 -1.58 -0.56 -1.76 -
  QoQ % 94.94% 1,216.67% 102.61% -45.57% -182.14% 68.18% -
  Horiz. % -87.50% -44.89% -3.41% 130.68% 89.77% 31.82% 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 0.5000 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.76 34.14 33.44 32.84 31.98 32.11 31.32 9.23%
  QoQ % 4.75% 2.09% 1.83% 2.69% -0.40% 2.52% -
  Horiz. % 114.18% 109.00% 106.77% 104.85% 102.11% 102.52% 100.00%
EPS 1.28 0.65 0.05 -1.90 -1.31 -0.46 -1.45 -
  QoQ % 96.92% 1,200.00% 102.63% -45.04% -184.78% 68.28% -
  Horiz. % -88.28% -44.83% -3.45% 131.03% 90.34% 31.72% 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 0.4132 0.4050 0.3884 0.3554 0.3058 0.2975 0.3140 20.06%
  QoQ % 2.02% 4.27% 9.29% 16.22% 2.79% -5.25% -
  Horiz. % 131.59% 128.98% 123.69% 113.18% 97.39% 94.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.7200 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 -
P/RPS 1.66 4.07 3.19 3.37 3.08 3.22 1.82 -5.94%
  QoQ % -59.21% 27.59% -5.34% 9.42% -4.35% 76.92% -
  Horiz. % 91.21% 223.63% 175.27% 185.16% 169.23% 176.92% 100.00%
P/EPS 46.62 213.11 2,131.93 -58.36 -75.15 -223.93 -39.23 -
  QoQ % -78.12% -90.00% 3,753.07% 22.34% 66.44% -470.81% -
  Horiz. % -118.84% -543.23% -5,434.44% 148.76% 191.56% 570.81% 100.00%
EY 2.14 0.47 0.05 -1.71 -1.33 -0.45 -2.55 -
  QoQ % 355.32% 840.00% 102.92% -28.57% -195.56% 82.35% -
  Horiz. % -83.92% -18.43% -1.96% 67.06% 52.16% 17.65% 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 1.44 3.43 2.74 3.12 3.22 3.47 1.82 -14.44%
  QoQ % -58.02% 25.18% -12.18% -3.11% -7.20% 90.66% -
  Horiz. % 79.12% 188.46% 150.55% 171.43% 176.92% 190.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 -
Price 0.9300 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 -
P/RPS 2.15 1.74 3.58 3.42 3.51 2.68 3.93 -33.09%
  QoQ % 23.56% -51.40% 4.68% -2.56% 30.97% -31.81% -
  Horiz. % 54.71% 44.27% 91.09% 87.02% 89.31% 68.19% 100.00%
P/EPS 60.22 91.33 2,396.35 -59.24 -85.89 -186.31 -84.71 -
  QoQ % -34.06% -96.19% 4,145.16% 31.03% 53.90% -119.94% -
  Horiz. % -71.09% -107.81% -2,828.89% 69.93% 101.39% 219.94% 100.00%
EY 1.66 1.09 0.04 -1.69 -1.16 -0.54 -1.18 -
  QoQ % 52.29% 2,625.00% 102.37% -45.69% -114.81% 54.24% -
  Horiz. % -140.68% -92.37% -3.39% 143.22% 98.31% 45.76% 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 1.86 1.47 3.09 3.16 3.68 2.89 3.92 -39.14%
  QoQ % 26.53% -52.43% -2.22% -14.13% 27.34% -26.28% -
  Horiz. % 47.45% 37.50% 78.83% 80.61% 93.88% 73.72% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers