Highlights

[VERSATL] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -7.27%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 53,160 46,580 44,704 52,308 0 55,628 56,312 -0.92%
  YoY % 14.13% 4.20% -14.54% 0.00% 0.00% -1.21% -
  Horiz. % 94.40% 82.72% 79.39% 92.89% 0.00% 98.79% 100.00%
PBT 240 -3,242 -3,654 -7,878 0 -208 -2,334 -
  YoY % 107.40% 11.28% 53.62% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% 156.56% 337.53% -0.00% 8.91% 100.00%
Tax 0 0 7,308 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP 240 -3,242 3,654 -7,878 0 -208 -2,334 -
  YoY % 107.40% -188.72% 146.38% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% -156.56% 337.53% -0.00% 8.91% 100.00%
NP to SH 240 -3,242 -3,654 -7,878 0 -208 -2,334 -
  YoY % 107.40% 11.28% 53.62% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% 156.56% 337.53% -0.00% 8.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 52,920 49,822 41,050 60,186 0 55,836 58,646 -1.63%
  YoY % 6.22% 21.37% -31.79% 0.00% 0.00% -4.79% -
  Horiz. % 90.24% 84.95% 70.00% 102.63% 0.00% 95.21% 100.00%
Net Worth 58,669 43,415 51,629 78,558 70,048 51,999 52,845 1.68%
  YoY % 35.14% -15.91% -34.28% 12.15% 34.71% -1.60% -
  Horiz. % 111.02% 82.16% 97.70% 148.66% 132.55% 98.40% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 58,669 43,415 51,629 78,558 70,048 51,999 52,845 1.68%
  YoY % 35.14% -15.91% -34.28% 12.15% 34.71% -1.60% -
  Horiz. % 111.02% 82.16% 97.70% 148.66% 132.55% 98.40% 100.00%
NOSH 117,338 117,338 117,338 110,646 111,188 115,555 110,094 1.02%
  YoY % 0.00% 0.00% 6.05% -0.49% -3.78% 4.96% -
  Horiz. % 106.58% 106.58% 106.58% 100.50% 100.99% 104.96% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 0.45 % -6.96 % 8.17 % -15.06 % - % -0.37 % -4.14 % -
  YoY % 106.47% -185.19% 154.25% 0.00% 0.00% 91.06% -
  Horiz. % -10.87% 168.12% -197.34% 363.77% 0.00% 8.94% 100.00%
ROE 0.41 % -7.47 % -7.08 % -10.03 % - % -0.40 % -4.42 % -
  YoY % 105.49% -5.51% 29.41% 0.00% 0.00% 90.95% -
  Horiz. % -9.28% 169.00% 160.18% 226.92% 0.00% 9.05% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 45.30 39.70 38.10 47.28 - 48.14 51.15 -1.92%
  YoY % 14.11% 4.20% -19.42% 0.00% 0.00% -5.88% -
  Horiz. % 88.56% 77.61% 74.49% 92.43% 0.00% 94.12% 100.00%
EPS 0.20 -2.76 -3.12 -7.12 0.00 -0.18 -2.12 -
  YoY % 107.25% 11.54% 56.18% 0.00% 0.00% 91.51% -
  Horiz. % -9.43% 130.19% 147.17% 335.85% -0.00% 8.49% 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 0.5000 0.3700 0.4400 0.7100 0.6300 0.4500 0.4800 0.65%
  YoY % 35.14% -15.91% -38.03% 12.70% 40.00% -6.25% -
  Horiz. % 104.17% 77.08% 91.67% 147.92% 131.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 37.44 32.81 31.49 36.84 - 39.18 39.66 -0.92%
  YoY % 14.11% 4.19% -14.52% 0.00% 0.00% -1.21% -
  Horiz. % 94.40% 82.73% 79.40% 92.89% 0.00% 98.79% 100.00%
EPS 0.17 -2.28 -2.57 -5.55 0.00 -0.15 -1.64 -
  YoY % 107.46% 11.28% 53.69% 0.00% 0.00% 90.85% -
  Horiz. % -10.37% 139.02% 156.71% 338.41% -0.00% 9.15% 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 0.4132 0.3058 0.3636 0.5533 0.4934 0.3662 0.3722 1.68%
  YoY % 35.12% -15.90% -34.29% 12.14% 34.74% -1.61% -
  Horiz. % 111.02% 82.16% 97.69% 148.66% 132.56% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 -
Price 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 0.1200 -
P/RPS 1.59 3.00 1.84 1.21 0.00 0.58 0.23 36.20%
  YoY % -47.00% 63.04% 52.07% 0.00% 0.00% 152.17% -
  Horiz. % 691.30% 1,304.35% 800.00% 526.09% 0.00% 252.17% 100.00%
P/EPS 352.02 -43.07 -22.48 -8.01 0.00 -155.56 -5.66 -
  YoY % 917.32% -91.59% -180.65% 0.00% 0.00% -2,648.41% -
  Horiz. % -6,219.43% 760.95% 397.17% 141.52% -0.00% 2,748.41% 100.00%
EY 0.28 -2.32 -4.45 -12.49 0.00 -0.64 -17.67 -
  YoY % 112.07% 47.87% 64.37% 0.00% 0.00% 96.38% -
  Horiz. % -1.58% 13.13% 25.18% 70.68% -0.00% 3.62% 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 1.44 3.22 1.59 0.80 0.72 0.62 0.25 32.29%
  YoY % -55.28% 102.52% 98.75% 11.11% 16.13% 148.00% -
  Horiz. % 576.00% 1,288.00% 636.00% 320.00% 288.00% 248.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 -
Price 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 0.1200 -
P/RPS 2.05 3.43 1.92 1.86 0.00 0.54 0.23 41.85%
  YoY % -40.23% 78.65% 3.23% 0.00% 0.00% 134.78% -
  Horiz. % 891.30% 1,491.30% 834.78% 808.70% 0.00% 234.78% 100.00%
P/EPS 454.69 -49.22 -23.44 -12.36 0.00 -144.44 -5.66 -
  YoY % 1,023.79% -109.98% -89.64% 0.00% 0.00% -2,451.94% -
  Horiz. % -8,033.39% 869.61% 414.13% 218.37% -0.00% 2,551.94% 100.00%
EY 0.22 -2.03 -4.27 -8.09 0.00 -0.69 -17.67 -
  YoY % 110.84% 52.46% 47.22% 0.00% 0.00% 96.10% -
  Horiz. % -1.25% 11.49% 24.17% 45.78% -0.00% 3.90% 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 1.86 3.68 1.66 1.24 0.79 0.58 0.25 37.81%
  YoY % -49.46% 121.69% 33.87% 56.96% 36.21% 132.00% -
  Horiz. % 744.00% 1,472.00% 664.00% 496.00% 316.00% 232.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers