Highlights

[VERSATL] QoQ TTM Result on 2018-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -29.20%    YoY -     -1,248.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 55,667 55,903 57,538 56,918 55,203 53,087 50,770 6.34%
  QoQ % -0.42% -2.84% 1.09% 3.11% 3.99% 4.56% -
  Horiz. % 109.65% 110.11% 113.33% 112.11% 108.73% 104.56% 100.00%
PBT -18,103 -16,301 -12,415 -9,739 -5,688 2,160 2,472 -
  QoQ % -11.05% -31.30% -27.48% -71.22% -363.33% -12.62% -
  Horiz. % -732.32% -659.43% -502.22% -393.97% -230.10% 87.38% 100.00%
Tax 1,177 -920 -914 -914 -914 -660 -660 -
  QoQ % 227.93% -0.66% 0.00% 0.00% -38.48% 0.00% -
  Horiz. % -178.33% 139.39% 138.48% 138.48% 138.48% 100.00% 100.00%
NP -16,926 -17,221 -13,329 -10,653 -6,602 1,500 1,812 -
  QoQ % 1.71% -29.20% -25.12% -61.36% -540.13% -17.22% -
  Horiz. % -934.11% -950.39% -735.60% -587.91% -364.35% 82.78% 100.00%
NP to SH -16,926 -17,221 -13,329 -10,653 -6,602 1,500 1,812 -
  QoQ % 1.71% -29.20% -25.12% -61.36% -540.13% -17.22% -
  Horiz. % -934.11% -950.39% -735.60% -587.91% -364.35% 82.78% 100.00%
Tax Rate - % - % - % - % - % 30.56 % 26.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.46% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 114.46% 100.00%
Total Cost 72,593 73,124 70,867 67,571 61,805 51,587 48,958 30.06%
  QoQ % -0.73% 3.18% 4.88% 9.33% 19.81% 5.37% -
  Horiz. % 148.28% 149.36% 144.75% 138.02% 126.24% 105.37% 100.00%
Net Worth 40,012 42,593 51,628 44,588 51,629 58,669 58,669 -22.54%
  QoQ % -6.06% -17.50% 15.79% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 76.00% 88.00% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 40,012 42,593 51,628 44,588 51,629 58,669 58,669 -22.54%
  QoQ % -6.06% -17.50% 15.79% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 76.00% 88.00% 100.00% 100.00%
NOSH 129,072 129,072 129,072 117,338 117,338 117,338 117,338 6.57%
  QoQ % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -30.41 % -30.81 % -23.17 % -18.72 % -11.96 % 2.83 % 3.57 % -
  QoQ % 1.30% -32.97% -23.77% -56.52% -522.61% -20.73% -
  Horiz. % -851.82% -863.03% -649.02% -524.37% -335.01% 79.27% 100.00%
ROE -42.30 % -40.43 % -25.82 % -23.89 % -12.79 % 2.56 % 3.09 % -
  QoQ % -4.63% -56.58% -8.08% -86.79% -599.61% -17.15% -
  Horiz. % -1,368.93% -1,308.41% -835.60% -773.14% -413.92% 82.85% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.13 43.31 44.58 48.51 47.05 45.24 43.27 -0.22%
  QoQ % -0.42% -2.85% -8.10% 3.10% 4.00% 4.55% -
  Horiz. % 99.68% 100.09% 103.03% 112.11% 108.74% 104.55% 100.00%
EPS -13.11 -13.34 -10.33 -9.08 -5.63 1.28 1.54 -
  QoQ % 1.72% -29.14% -13.77% -61.28% -539.84% -16.88% -
  Horiz. % -851.30% -866.23% -670.78% -589.61% -365.58% 83.12% 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 0.3100 0.3300 0.4000 0.3800 0.4400 0.5000 0.5000 -27.31%
  QoQ % -6.06% -17.50% 5.26% -13.64% -12.00% 0.00% -
  Horiz. % 62.00% 66.00% 80.00% 76.00% 88.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 39.21 39.37 40.53 40.09 38.88 37.39 35.76 6.34%
  QoQ % -0.41% -2.86% 1.10% 3.11% 3.99% 4.56% -
  Horiz. % 109.65% 110.10% 113.34% 112.11% 108.72% 104.56% 100.00%
EPS -11.92 -12.13 -9.39 -7.50 -4.65 1.06 1.28 -
  QoQ % 1.73% -29.18% -25.20% -61.29% -538.68% -17.19% -
  Horiz. % -931.25% -947.66% -733.59% -585.94% -363.28% 82.81% 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 0.2818 0.3000 0.3636 0.3140 0.3636 0.4132 0.4132 -22.54%
  QoQ % -6.07% -17.49% 15.80% -13.64% -12.00% 0.00% -
  Horiz. % 68.20% 72.60% 88.00% 75.99% 88.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3650 0.4300 0.6900 0.5000 0.5700 0.6500 0.7200 -
P/RPS 0.85 0.99 1.55 1.03 1.21 1.44 1.66 -36.02%
  QoQ % -14.14% -36.13% 50.49% -14.88% -15.97% -13.25% -
  Horiz. % 51.20% 59.64% 93.37% 62.05% 72.89% 86.75% 100.00%
P/EPS -2.78 -3.22 -6.68 -5.51 -10.13 50.85 46.62 -
  QoQ % 13.66% 51.80% -21.23% 45.61% -119.92% 9.07% -
  Horiz. % -5.96% -6.91% -14.33% -11.82% -21.73% 109.07% 100.00%
EY -35.93 -31.03 -14.97 -18.16 -9.87 1.97 2.14 -
  QoQ % -15.79% -107.28% 17.57% -83.99% -601.02% -7.94% -
  Horiz. % -1,678.97% -1,450.00% -699.53% -848.60% -461.21% 92.06% 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 1.18 1.30 1.73 1.32 1.30 1.30 1.44 -12.44%
  QoQ % -9.23% -24.86% 31.06% 1.54% 0.00% -9.72% -
  Horiz. % 81.94% 90.28% 120.14% 91.67% 90.28% 90.28% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 -
Price 0.3250 0.4050 0.4700 0.4200 0.4000 0.5800 0.9300 -
P/RPS 0.75 0.94 1.05 0.87 0.85 1.28 2.15 -50.48%
  QoQ % -20.21% -10.48% 20.69% 2.35% -33.59% -40.47% -
  Horiz. % 34.88% 43.72% 48.84% 40.47% 39.53% 59.53% 100.00%
P/EPS -2.48 -3.04 -4.55 -4.63 -7.11 45.37 60.22 -
  QoQ % 18.42% 33.19% 1.73% 34.88% -115.67% -24.66% -
  Horiz. % -4.12% -5.05% -7.56% -7.69% -11.81% 75.34% 100.00%
EY -40.35 -32.94 -21.97 -21.62 -14.07 2.20 1.66 -
  QoQ % -22.50% -49.93% -1.62% -53.66% -739.55% 32.53% -
  Horiz. % -2,430.72% -1,984.34% -1,323.49% -1,302.41% -847.59% 132.53% 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 1.05 1.23 1.18 1.11 0.91 1.16 1.86 -31.72%
  QoQ % -14.63% 4.24% 6.31% 21.98% -21.55% -37.63% -
  Horiz. % 56.45% 66.13% 63.44% 59.68% 48.92% 62.37% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers