Highlights

[VERSATL] QoQ TTM Result on 2018-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -540.13%    YoY -     -9,398.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 55,903 57,538 56,918 55,203 53,087 50,770 48,475 9.94%
  QoQ % -2.84% 1.09% 3.11% 3.99% 4.56% 4.73% -
  Horiz. % 115.32% 118.70% 117.42% 113.88% 109.51% 104.73% 100.00%
PBT -16,301 -12,415 -9,739 -5,688 2,160 2,472 1,585 -
  QoQ % -31.30% -27.48% -71.22% -363.33% -12.62% 55.96% -
  Horiz. % -1,028.45% -783.28% -614.45% -358.86% 136.28% 155.96% 100.00%
Tax -920 -914 -914 -914 -660 -660 -660 24.71%
  QoQ % -0.66% 0.00% 0.00% -38.48% 0.00% 0.00% -
  Horiz. % 139.39% 138.48% 138.48% 138.48% 100.00% 100.00% 100.00%
NP -17,221 -13,329 -10,653 -6,602 1,500 1,812 925 -
  QoQ % -29.20% -25.12% -61.36% -540.13% -17.22% 95.89% -
  Horiz. % -1,861.73% -1,440.97% -1,151.68% -713.73% 162.16% 195.89% 100.00%
NP to SH -17,221 -13,329 -10,653 -6,602 1,500 1,812 925 -
  QoQ % -29.20% -25.12% -61.36% -540.13% -17.22% 95.89% -
  Horiz. % -1,861.73% -1,440.97% -1,151.68% -713.73% 162.16% 195.89% 100.00%
Tax Rate - % - % - % - % 30.56 % 26.70 % 41.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.46% -35.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 73.39% 64.12% 100.00%
Total Cost 73,124 70,867 67,571 61,805 51,587 48,958 47,550 33.13%
  QoQ % 3.18% 4.88% 9.33% 19.81% 5.37% 2.96% -
  Horiz. % 153.78% 149.04% 142.11% 129.98% 108.49% 102.96% 100.00%
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
NOSH 129,072 129,072 117,338 117,338 117,338 117,338 117,338 6.54%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -30.81 % -23.17 % -18.72 % -11.96 % 2.83 % 3.57 % 1.91 % -
  QoQ % -32.97% -23.77% -56.52% -522.61% -20.73% 86.91% -
  Horiz. % -1,613.09% -1,213.09% -980.10% -626.18% 148.17% 186.91% 100.00%
ROE -40.43 % -25.82 % -23.89 % -12.79 % 2.56 % 3.09 % 1.61 % -
  QoQ % -56.58% -8.08% -86.79% -599.61% -17.15% 91.93% -
  Horiz. % -2,511.18% -1,603.73% -1,483.85% -794.41% 159.01% 191.93% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.31 44.58 48.51 47.05 45.24 43.27 41.31 3.19%
  QoQ % -2.85% -8.10% 3.10% 4.00% 4.55% 4.74% -
  Horiz. % 104.84% 107.92% 117.43% 113.89% 109.51% 104.74% 100.00%
EPS -13.34 -10.33 -9.08 -5.63 1.28 1.54 0.79 -
  QoQ % -29.14% -13.77% -61.28% -539.84% -16.88% 94.94% -
  Horiz. % -1,688.61% -1,307.59% -1,149.37% -712.66% 162.03% 194.94% 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 0.4000 0.3800 0.4400 0.5000 0.5000 0.4900 -23.11%
  QoQ % -17.50% 5.26% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 67.35% 81.63% 77.55% 89.80% 102.04% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.95 22.60 22.35 21.68 20.85 19.94 19.04 9.92%
  QoQ % -2.88% 1.12% 3.09% 3.98% 4.56% 4.73% -
  Horiz. % 115.28% 118.70% 117.38% 113.87% 109.51% 104.73% 100.00%
EPS -6.76 -5.23 -4.18 -2.59 0.59 0.71 0.36 -
  QoQ % -29.25% -25.12% -61.39% -538.98% -16.90% 97.22% -
  Horiz. % -1,877.78% -1,452.78% -1,161.11% -719.44% 163.89% 197.22% 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 0.1673 0.2028 0.1751 0.2028 0.2304 0.2304 0.2258 -18.07%
  QoQ % -17.50% 15.82% -13.66% -11.98% 0.00% 2.04% -
  Horiz. % 74.09% 89.81% 77.55% 89.81% 102.04% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4300 0.6900 0.5000 0.5700 0.6500 0.7200 1.6800 -
P/RPS 0.99 1.55 1.03 1.21 1.44 1.66 4.07 -60.93%
  QoQ % -36.13% 50.49% -14.88% -15.97% -13.25% -59.21% -
  Horiz. % 24.32% 38.08% 25.31% 29.73% 35.38% 40.79% 100.00%
P/EPS -3.22 -6.68 -5.51 -10.13 50.85 46.62 213.11 -
  QoQ % 51.80% -21.23% 45.61% -119.92% 9.07% -78.12% -
  Horiz. % -1.51% -3.13% -2.59% -4.75% 23.86% 21.88% 100.00%
EY -31.03 -14.97 -18.16 -9.87 1.97 2.14 0.47 -
  QoQ % -107.28% 17.57% -83.99% -601.02% -7.94% 355.32% -
  Horiz. % -6,602.13% -3,185.11% -3,863.83% -2,100.00% 419.15% 455.32% 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 1.30 1.73 1.32 1.30 1.30 1.44 3.43 -47.54%
  QoQ % -24.86% 31.06% 1.54% 0.00% -9.72% -58.02% -
  Horiz. % 37.90% 50.44% 38.48% 37.90% 37.90% 41.98% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 -
Price 0.4050 0.4700 0.4200 0.4000 0.5800 0.9300 0.7200 -
P/RPS 0.94 1.05 0.87 0.85 1.28 2.15 1.74 -33.59%
  QoQ % -10.48% 20.69% 2.35% -33.59% -40.47% 23.56% -
  Horiz. % 54.02% 60.34% 50.00% 48.85% 73.56% 123.56% 100.00%
P/EPS -3.04 -4.55 -4.63 -7.11 45.37 60.22 91.33 -
  QoQ % 33.19% 1.73% 34.88% -115.67% -24.66% -34.06% -
  Horiz. % -3.33% -4.98% -5.07% -7.78% 49.68% 65.94% 100.00%
EY -32.94 -21.97 -21.62 -14.07 2.20 1.66 1.09 -
  QoQ % -49.93% -1.62% -53.66% -739.55% 32.53% 52.29% -
  Horiz. % -3,022.02% -2,015.60% -1,983.49% -1,290.83% 201.83% 152.29% 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 1.23 1.18 1.11 0.91 1.16 1.86 1.47 -11.18%
  QoQ % 4.24% 6.31% 21.98% -21.55% -37.63% 26.53% -
  Horiz. % 83.67% 80.27% 75.51% 61.90% 78.91% 126.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS