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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,302 55,667 55,903 57,538 56,918 55,203 53,087 1.52%
  QoQ % -2.45% -0.42% -2.84% 1.09% 3.11% 3.99% -
  Horiz. % 102.29% 104.86% 105.30% 108.38% 107.22% 103.99% 100.00%
PBT -14,070 -18,103 -16,301 -12,415 -9,739 -5,688 2,160 -
  QoQ % 22.28% -11.05% -31.30% -27.48% -71.22% -363.33% -
  Horiz. % -651.39% -838.10% -754.68% -574.77% -450.88% -263.33% 100.00%
Tax 1,177 1,177 -920 -914 -914 -914 -660 -
  QoQ % 0.00% 227.93% -0.66% 0.00% 0.00% -38.48% -
  Horiz. % -178.33% -178.33% 139.39% 138.48% 138.48% 138.48% 100.00%
NP -12,893 -16,926 -17,221 -13,329 -10,653 -6,602 1,500 -
  QoQ % 23.83% 1.71% -29.20% -25.12% -61.36% -540.13% -
  Horiz. % -859.53% -1,128.40% -1,148.07% -888.60% -710.20% -440.13% 100.00%
NP to SH -12,893 -16,926 -17,221 -13,329 -10,653 -6,602 1,500 -
  QoQ % 23.83% 1.71% -29.20% -25.12% -61.36% -540.13% -
  Horiz. % -859.53% -1,128.40% -1,148.07% -888.60% -710.20% -440.13% 100.00%
Tax Rate - % - % - % - % - % - % 30.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 67,195 72,593 73,124 70,867 67,571 61,805 51,587 19.33%
  QoQ % -7.44% -0.73% 3.18% 4.88% 9.33% 19.81% -
  Horiz. % 130.26% 140.72% 141.75% 137.37% 130.98% 119.81% 100.00%
Net Worth 45,636 40,012 42,593 51,628 44,588 51,629 58,669 -15.46%
  QoQ % 14.06% -6.06% -17.50% 15.79% -13.64% -12.00% -
  Horiz. % 77.79% 68.20% 72.60% 88.00% 76.00% 88.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 45,636 40,012 42,593 51,628 44,588 51,629 58,669 -15.46%
  QoQ % 14.06% -6.06% -17.50% 15.79% -13.64% -12.00% -
  Horiz. % 77.79% 68.20% 72.60% 88.00% 76.00% 88.00% 100.00%
NOSH 138,292 129,072 129,072 129,072 117,338 117,338 117,338 11.61%
  QoQ % 7.14% 0.00% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 117.86% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -23.74 % -30.41 % -30.81 % -23.17 % -18.72 % -11.96 % 2.83 % -
  QoQ % 21.93% 1.30% -32.97% -23.77% -56.52% -522.61% -
  Horiz. % -838.87% -1,074.56% -1,088.69% -818.73% -661.48% -422.61% 100.00%
ROE -28.25 % -42.30 % -40.43 % -25.82 % -23.89 % -12.79 % 2.56 % -
  QoQ % 33.22% -4.63% -56.58% -8.08% -86.79% -599.61% -
  Horiz. % -1,103.52% -1,652.34% -1,579.30% -1,008.59% -933.20% -499.61% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.27 43.13 43.31 44.58 48.51 47.05 45.24 -9.03%
  QoQ % -8.95% -0.42% -2.85% -8.10% 3.10% 4.00% -
  Horiz. % 86.80% 95.34% 95.73% 98.54% 107.23% 104.00% 100.00%
EPS -9.32 -13.11 -13.34 -10.33 -9.08 -5.63 1.28 -
  QoQ % 28.91% 1.72% -29.14% -13.77% -61.28% -539.84% -
  Horiz. % -728.12% -1,024.22% -1,042.19% -807.03% -709.38% -439.84% 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 0.3300 0.3100 0.3300 0.4000 0.3800 0.4400 0.5000 -24.25%
  QoQ % 6.45% -6.06% -17.50% 5.26% -13.64% -12.00% -
  Horiz. % 66.00% 62.00% 66.00% 80.00% 76.00% 88.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.25 39.21 39.37 40.53 40.09 38.88 37.39 1.53%
  QoQ % -2.45% -0.41% -2.86% 1.10% 3.11% 3.99% -
  Horiz. % 102.30% 104.87% 105.30% 108.40% 107.22% 103.99% 100.00%
EPS -9.08 -11.92 -12.13 -9.39 -7.50 -4.65 1.06 -
  QoQ % 23.83% 1.73% -29.18% -25.20% -61.29% -538.68% -
  Horiz. % -856.60% -1,124.53% -1,144.34% -885.85% -707.55% -438.68% 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 0.3214 0.2818 0.3000 0.3636 0.3140 0.3636 0.4132 -15.46%
  QoQ % 14.05% -6.07% -17.49% 15.80% -13.64% -12.00% -
  Horiz. % 77.78% 68.20% 72.60% 88.00% 75.99% 88.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3600 0.3650 0.4300 0.6900 0.5000 0.5700 0.6500 -
P/RPS 0.92 0.85 0.99 1.55 1.03 1.21 1.44 -25.88%
  QoQ % 8.24% -14.14% -36.13% 50.49% -14.88% -15.97% -
  Horiz. % 63.89% 59.03% 68.75% 107.64% 71.53% 84.03% 100.00%
P/EPS -3.86 -2.78 -3.22 -6.68 -5.51 -10.13 50.85 -
  QoQ % -38.85% 13.66% 51.80% -21.23% 45.61% -119.92% -
  Horiz. % -7.59% -5.47% -6.33% -13.14% -10.84% -19.92% 100.00%
EY -25.90 -35.93 -31.03 -14.97 -18.16 -9.87 1.97 -
  QoQ % 27.92% -15.79% -107.28% 17.57% -83.99% -601.02% -
  Horiz. % -1,314.72% -1,823.86% -1,575.13% -759.90% -921.83% -501.02% 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 1.09 1.18 1.30 1.73 1.32 1.30 1.30 -11.11%
  QoQ % -7.63% -9.23% -24.86% 31.06% 1.54% 0.00% -
  Horiz. % 83.85% 90.77% 100.00% 133.08% 101.54% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 -
Price 0.3150 0.3250 0.4050 0.4700 0.4200 0.4000 0.5800 -
P/RPS 0.80 0.75 0.94 1.05 0.87 0.85 1.28 -26.96%
  QoQ % 6.67% -20.21% -10.48% 20.69% 2.35% -33.59% -
  Horiz. % 62.50% 58.59% 73.44% 82.03% 67.97% 66.41% 100.00%
P/EPS -3.38 -2.48 -3.04 -4.55 -4.63 -7.11 45.37 -
  QoQ % -36.29% 18.42% 33.19% 1.73% 34.88% -115.67% -
  Horiz. % -7.45% -5.47% -6.70% -10.03% -10.20% -15.67% 100.00%
EY -29.60 -40.35 -32.94 -21.97 -21.62 -14.07 2.20 -
  QoQ % 26.64% -22.50% -49.93% -1.62% -53.66% -739.55% -
  Horiz. % -1,345.45% -1,834.09% -1,497.27% -998.64% -982.73% -639.55% 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 0.95 1.05 1.23 1.18 1.11 0.91 1.16 -12.50%
  QoQ % -9.52% -14.63% 4.24% 6.31% 21.98% -21.55% -
  Horiz. % 81.90% 90.52% 106.03% 101.72% 95.69% 78.45% 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