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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 55,128 60,588 53,728 49,752 45,288 54,252 0 -
  YoY % -9.01% 12.77% 7.99% 9.86% -16.52% 0.00% -
  Horiz. % 101.61% 111.68% 99.03% 91.71% 83.48% 100.00% -
PBT 24 -16,108 96 -3,320 -8,956 -7,344 0 -
  YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% 0.00% -
  Horiz. % -0.33% 219.34% -1.31% 45.21% 121.95% 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 24 -16,108 96 -3,320 -8,956 -7,344 0 -
  YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% 0.00% -
  Horiz. % -0.33% 219.34% -1.31% 45.21% 121.95% 100.00% -
NP to SH 24 -16,108 96 -3,320 -8,956 -7,344 0 -
  YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% 0.00% -
  Horiz. % -0.33% 219.34% -1.31% 45.21% 121.95% 100.00% -
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 55,104 76,696 53,632 53,072 54,244 61,596 0 -
  YoY % -28.15% 43.00% 1.06% -2.16% -11.94% 0.00% -
  Horiz. % 89.46% 124.51% 87.07% 86.16% 88.06% 100.00% -
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,108 -5.50%
  YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.84% -
  Horiz. % 71.19% 69.55% 89.69% 65.89% 86.02% 132.84% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,108 -5.50%
  YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.84% -
  Horiz. % 71.19% 69.55% 89.69% 65.89% 86.02% 132.84% 100.00%
NOSH 138,292 117,338 117,338 117,338 117,338 110,602 110,531 3.80%
  YoY % 17.86% 0.00% 0.00% 0.00% 6.09% 0.06% -
  Horiz. % 125.11% 106.16% 106.16% 106.16% 106.16% 100.06% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.04 % -26.59 % 0.18 % -6.67 % -19.78 % -13.54 % - % -
  YoY % 100.15% -14,872.22% 102.70% 66.28% -46.09% 0.00% -
  Horiz. % -0.30% 196.38% -1.33% 49.26% 146.09% 100.00% -
ROE 0.05 % -36.13 % 0.17 % -7.86 % -16.24 % -8.62 % - % -
  YoY % 100.14% -21,352.94% 102.16% 51.60% -88.40% 0.00% -
  Horiz. % -0.58% 419.14% -1.97% 91.18% 188.40% 100.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 39.86 51.64 45.79 42.40 38.60 49.05 - -
  YoY % -22.81% 12.78% 8.00% 9.84% -21.30% 0.00% -
  Horiz. % 81.26% 105.28% 93.35% 86.44% 78.70% 100.00% -
EPS 0.00 -13.72 0.08 -2.84 -7.64 -6.64 0.00 -
  YoY % 0.00% -17,250.00% 102.82% 62.83% -15.06% 0.00% -
  Horiz. % -0.00% 206.63% -1.20% 42.77% 115.06% 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 0.3300 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 -8.97%
  YoY % -13.16% -22.45% 36.11% -23.40% -38.96% 32.76% -
  Horiz. % 56.90% 65.52% 84.48% 62.07% 81.03% 132.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.65 23.79 21.10 19.54 17.79 21.31 - -
  YoY % -9.00% 12.75% 7.98% 9.84% -16.52% 0.00% -
  Horiz. % 101.60% 111.64% 99.01% 91.69% 83.48% 100.00% -
EPS 0.01 -6.33 0.04 -1.30 -3.52 -2.88 0.00 -
  YoY % 100.16% -15,925.00% 103.08% 63.07% -22.22% 0.00% -
  Horiz. % -0.35% 219.79% -1.39% 45.14% 122.22% 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 0.1792 0.1751 0.2258 0.1659 0.2166 0.3345 0.2518 -5.51%
  YoY % 2.34% -22.45% 36.11% -23.41% -35.25% 32.84% -
  Horiz. % 71.17% 69.54% 89.67% 65.89% 86.02% 132.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3600 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 -
P/RPS 0.90 0.97 3.67 2.95 1.98 0.99 0.00 -
  YoY % -7.22% -73.57% 24.41% 48.99% 100.00% 0.00% -
  Horiz. % 90.91% 97.98% 370.71% 297.98% 200.00% 100.00% -
P/EPS 2,074.38 -3.64 2,053.43 -44.18 -10.02 -7.30 0.00 -
  YoY % 57,088.45% -100.18% 4,747.87% -340.92% -37.26% 0.00% -
  Horiz. % -28,416.16% 49.86% -28,129.18% 605.21% 137.26% 100.00% -
EY 0.05 -27.46 0.05 -2.26 -9.98 -13.69 0.00 -
  YoY % 100.18% -55,020.00% 102.21% 77.35% 27.10% 0.00% -
  Horiz. % -0.37% 200.58% -0.37% 16.51% 72.90% 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 1.09 1.32 3.43 3.47 1.63 0.63 0.69 7.91%
  YoY % -17.42% -61.52% -1.15% 112.88% 158.73% -8.70% -
  Horiz. % 157.97% 191.30% 497.10% 502.90% 236.23% 91.30% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 -
Price 0.3150 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 -
P/RPS 0.79 0.81 1.57 2.45 2.12 1.01 0.00 -
  YoY % -2.47% -48.41% -35.92% 15.57% 109.90% 0.00% -
  Horiz. % 78.22% 80.20% 155.45% 242.57% 209.90% 100.00% -
P/EPS 1,815.08 -3.06 880.04 -36.76 -10.74 -7.45 0.00 -
  YoY % 59,416.34% -100.35% 2,494.02% -242.27% -44.16% 0.00% -
  Horiz. % -24,363.49% 41.07% -11,812.62% 493.42% 144.16% 100.00% -
EY 0.06 -32.69 0.11 -2.72 -9.31 -13.41 0.00 -
  YoY % 100.18% -29,818.18% 104.04% 70.78% 30.57% 0.00% -
  Horiz. % -0.45% 243.77% -0.82% 20.28% 69.43% 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 0.95 1.11 1.47 2.89 1.74 0.64 0.70 5.22%
  YoY % -14.41% -24.49% -49.13% 66.09% 171.88% -8.57% -
  Horiz. % 135.71% 158.57% 210.00% 412.86% 248.57% 91.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  586  480  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.145+0.015 
 PWORTH 0.045+0.01 
 XOX 0.26-0.015 
 SAPNRG 0.125-0.01 
 LAMBO 0.060.00 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.160.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers