Highlights

[VERSATL] YoY Annualized Quarter Result on 2016-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -60.85%    YoY -     62.93%
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 - 141,979
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 42.67 37.84 35.04 31.90 38.21 - 36.07 2.72%
  YoY % 12.76% 7.99% 9.84% -16.51% 0.00% 0.00% -
  Horiz. % 118.30% 104.91% 97.14% 88.44% 105.93% 0.00% 100.00%
EPS -11.35 0.07 -2.34 -6.31 -5.17 0.00 -0.99 47.72%
  YoY % -16,314.29% 102.99% 62.92% -22.05% 0.00% 0.00% -
  Horiz. % 1,146.46% -7.07% 236.36% 637.37% 522.22% -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 0.3140 0.4050 0.2975 0.3884 0.5998 0.4515 0.3477 -1.62%
  YoY % -22.47% 36.13% -23.40% -35.25% 32.85% 29.85% -
  Horiz. % 90.31% 116.48% 85.56% 111.71% 172.51% 129.85% 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.
 


 

239  322  552  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 ARMADA 0.245-0.005 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 KNM 0.39+0.005 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers