Highlights

[VERSATL] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     44.05%    YoY -     -21.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Revenue 60,588 53,728 49,752 45,288 54,252 0 51,212 2.73%
  YoY % 12.77% 7.99% 9.86% -16.52% 0.00% 0.00% -
  Horiz. % 118.31% 104.91% 97.15% 88.43% 105.94% 0.00% 100.00%
PBT -16,108 96 -3,320 -8,956 -7,344 0 -1,404 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% 0.00% 0.00% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -0.00% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -16,108 96 -3,320 -8,956 -7,344 0 -1,404 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% 0.00% 0.00% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -0.00% 100.00%
NP to SH -16,108 96 -3,320 -8,956 -7,344 0 -1,404 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% 0.00% 0.00% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 76,696 53,632 53,072 54,244 61,596 0 52,616 6.21%
  YoY % 43.00% 1.06% -2.16% -11.94% 0.00% 0.00% -
  Horiz. % 145.77% 101.93% 100.87% 103.09% 117.07% 0.00% 100.00%
Net Worth 44,588 57,495 42,241 55,149 85,163 64,108 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.84% 29.88% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 129.88% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Net Worth 44,588 57,495 42,241 55,149 85,163 64,108 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.84% 29.88% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 129.88% 100.00%
NOSH 117,338 117,338 117,338 117,338 110,602 110,531 109,687 1.08%
  YoY % 0.00% 0.00% 0.00% 6.09% 0.06% 0.77% -
  Horiz. % 106.98% 106.98% 106.98% 106.98% 100.83% 100.77% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
NP Margin -26.59 % 0.18 % -6.67 % -19.78 % -13.54 % - % -2.74 % 43.83%
  YoY % -14,872.22% 102.70% 66.28% -46.09% 0.00% 0.00% -
  Horiz. % 970.44% -6.57% 243.43% 721.90% 494.16% 0.00% 100.00%
ROE -36.13 % 0.17 % -7.86 % -16.24 % -8.62 % - % -2.84 % 50.20%
  YoY % -21,352.94% 102.16% 51.60% -88.40% 0.00% 0.00% -
  Horiz. % 1,272.18% -5.99% 276.76% 571.83% 303.52% 0.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 51.64 45.79 42.40 38.60 49.05 - 46.69 1.62%
  YoY % 12.78% 8.00% 9.84% -21.30% 0.00% 0.00% -
  Horiz. % 110.60% 98.07% 90.81% 82.67% 105.05% 0.00% 100.00%
EPS -13.72 0.08 -2.84 -7.64 -6.64 0.00 -1.28 46.14%
  YoY % -17,250.00% 102.82% 62.83% -15.06% 0.00% 0.00% -
  Horiz. % 1,071.88% -6.25% 221.88% 596.88% 518.75% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 0.4500 -2.67%
  YoY % -22.45% 36.11% -23.40% -38.96% 32.76% 28.89% -
  Horiz. % 84.44% 108.89% 80.00% 104.44% 171.11% 128.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 23.79 21.10 19.54 17.79 21.31 - 20.11 2.72%
  YoY % 12.75% 7.98% 9.84% -16.52% 0.00% 0.00% -
  Horiz. % 118.30% 104.92% 97.17% 88.46% 105.97% 0.00% 100.00%
EPS -6.33 0.04 -1.30 -3.52 -2.88 0.00 -0.55 47.81%
  YoY % -15,925.00% 103.08% 63.07% -22.22% 0.00% 0.00% -
  Horiz. % 1,150.91% -7.27% 236.36% 640.00% 523.64% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1751 0.2258 0.1659 0.2166 0.3345 0.2518 0.1938 -1.61%
  YoY % -22.45% 36.11% -23.41% -35.25% 32.84% 29.93% -
  Horiz. % 90.35% 116.51% 85.60% 111.76% 172.60% 129.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 -
Price 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 0.3100 -
P/RPS 0.97 3.67 2.95 1.98 0.99 0.00 0.66 6.35%
  YoY % -73.57% 24.41% 48.99% 100.00% 0.00% 0.00% -
  Horiz. % 146.97% 556.06% 446.97% 300.00% 150.00% 0.00% 100.00%
P/EPS -3.64 2,053.43 -44.18 -10.02 -7.30 0.00 -24.22 -26.15%
  YoY % -100.18% 4,747.87% -340.92% -37.26% 0.00% 0.00% -
  Horiz. % 15.03% -8,478.24% 182.41% 41.37% 30.14% -0.00% 100.00%
EY -27.46 0.05 -2.26 -9.98 -13.69 0.00 -4.13 35.39%
  YoY % -55,020.00% 102.21% 77.35% 27.10% 0.00% 0.00% -
  Horiz. % 664.89% -1.21% 54.72% 241.65% 331.48% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.32 3.43 3.47 1.63 0.63 0.69 0.69 10.93%
  YoY % -61.52% -1.15% 112.88% 158.73% -8.70% 0.00% -
  Horiz. % 191.30% 497.10% 502.90% 236.23% 91.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 23/05/12 -
Price 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 0.2800 -
P/RPS 0.81 1.57 2.45 2.12 1.01 0.00 0.60 4.92%
  YoY % -48.41% -35.92% 15.57% 109.90% 0.00% 0.00% -
  Horiz. % 135.00% 261.67% 408.33% 353.33% 168.33% 0.00% 100.00%
P/EPS -3.06 880.04 -36.76 -10.74 -7.45 0.00 -21.88 -26.99%
  YoY % -100.35% 2,494.02% -242.27% -44.16% 0.00% 0.00% -
  Horiz. % 13.99% -4,022.12% 168.01% 49.09% 34.05% -0.00% 100.00%
EY -32.69 0.11 -2.72 -9.31 -13.41 0.00 -4.57 36.99%
  YoY % -29,818.18% 104.04% 70.78% 30.57% 0.00% 0.00% -
  Horiz. % 715.32% -2.41% 59.52% 203.72% 293.44% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 1.47 2.89 1.74 0.64 0.70 0.62 9.76%
  YoY % -24.49% -49.13% 66.09% 171.88% -8.57% 12.90% -
  Horiz. % 179.03% 237.10% 466.13% 280.65% 103.23% 112.90% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
3. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
4. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
5. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
6. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
7. Calvin replies to CynicalCyan, THE INVESTMENT APPROACH OF CALVIN TAN
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS