Highlights

[VERSATL] YoY Annualized Quarter Result on 2015-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     59.20%    YoY -     53.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 57,828 53,160 46,580 44,704 52,308 0 55,628 0.62%
  YoY % 8.78% 14.13% 4.20% -14.54% 0.00% 0.00% -
  Horiz. % 103.95% 95.56% 83.73% 80.36% 94.03% 0.00% 100.00%
PBT -13,214 240 -3,242 -3,654 -7,878 0 -208 94.20%
  YoY % -5,605.83% 107.40% 11.28% 53.62% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% 1,756.73% 3,787.50% -0.00% 100.00%
Tax 0 0 0 7,308 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -13,214 240 -3,242 3,654 -7,878 0 -208 94.20%
  YoY % -5,605.83% 107.40% -188.72% 146.38% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% -1,756.73% 3,787.50% -0.00% 100.00%
NP to SH -13,214 240 -3,242 -3,654 -7,878 0 -208 94.20%
  YoY % -5,605.83% 107.40% 11.28% 53.62% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% 1,756.73% 3,787.50% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 71,042 52,920 49,822 41,050 60,186 0 55,836 3.93%
  YoY % 34.24% 6.22% 21.37% -31.79% 0.00% 0.00% -
  Horiz. % 127.23% 94.78% 89.23% 73.52% 107.79% 0.00% 100.00%
Net Worth 51,628 58,669 43,415 51,629 78,558 70,048 51,999 -0.11%
  YoY % -12.00% 35.14% -15.91% -34.28% 12.15% 34.71% -
  Horiz. % 99.29% 112.83% 83.49% 99.29% 151.07% 134.71% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 51,628 58,669 43,415 51,629 78,558 70,048 51,999 -0.11%
  YoY % -12.00% 35.14% -15.91% -34.28% 12.15% 34.71% -
  Horiz. % 99.29% 112.83% 83.49% 99.29% 151.07% 134.71% 100.00%
NOSH 129,072 117,338 117,338 117,338 110,646 111,188 115,555 1.78%
  YoY % 10.00% 0.00% 0.00% 6.05% -0.49% -3.78% -
  Horiz. % 111.70% 101.54% 101.54% 101.54% 95.75% 96.22% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin -22.85 % 0.45 % -6.96 % 8.17 % -15.06 % - % -0.37 % 93.33%
  YoY % -5,177.78% 106.47% -185.19% 154.25% 0.00% 0.00% -
  Horiz. % 6,175.68% -121.62% 1,881.08% -2,208.11% 4,070.27% 0.00% 100.00%
ROE -25.59 % 0.41 % -7.47 % -7.08 % -10.03 % - % -0.40 % 94.42%
  YoY % -6,341.46% 105.49% -5.51% 29.41% 0.00% 0.00% -
  Horiz. % 6,397.50% -102.50% 1,867.50% 1,770.00% 2,507.50% 0.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 44.80 45.30 39.70 38.10 47.28 - 48.14 -1.14%
  YoY % -1.10% 14.11% 4.20% -19.42% 0.00% 0.00% -
  Horiz. % 93.06% 94.10% 82.47% 79.14% 98.21% 0.00% 100.00%
EPS -10.24 0.20 -2.76 -3.12 -7.12 0.00 -0.18 90.80%
  YoY % -5,220.00% 107.25% 11.54% 56.18% 0.00% 0.00% -
  Horiz. % 5,688.89% -111.11% 1,533.33% 1,733.33% 3,955.56% -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 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 0.4500 -1.87%
  YoY % -20.00% 35.14% -15.91% -38.03% 12.70% 40.00% -
  Horiz. % 88.89% 111.11% 82.22% 97.78% 157.78% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 40.73 37.44 32.81 31.49 36.84 - 39.18 0.62%
  YoY % 8.79% 14.11% 4.19% -14.52% 0.00% 0.00% -
  Horiz. % 103.96% 95.56% 83.74% 80.37% 94.03% 0.00% 100.00%
EPS -9.31 0.17 -2.28 -2.57 -5.55 0.00 -0.15 93.48%
  YoY % -5,576.47% 107.46% 11.28% 53.69% 0.00% 0.00% -
  Horiz. % 6,206.67% -113.33% 1,520.00% 1,713.33% 3,700.00% -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 0.3636 0.4132 0.3058 0.3636 0.5533 0.4934 0.3662 -0.11%
  YoY % -12.00% 35.12% -15.90% -34.29% 12.14% 34.74% -
  Horiz. % 99.29% 112.83% 83.51% 99.29% 151.09% 134.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 -
Price 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 -
P/RPS 1.54 1.59 3.00 1.84 1.21 0.00 0.58 16.90%
  YoY % -3.14% -47.00% 63.04% 52.07% 0.00% 0.00% -
  Horiz. % 265.52% 274.14% 517.24% 317.24% 208.62% 0.00% 100.00%
P/EPS -6.74 352.02 -43.07 -22.48 -8.01 0.00 -155.56 -39.46%
  YoY % -101.91% 917.32% -91.59% -180.65% 0.00% 0.00% -
  Horiz. % 4.33% -226.29% 27.69% 14.45% 5.15% -0.00% 100.00%
EY -14.84 0.28 -2.32 -4.45 -12.49 0.00 -0.64 65.30%
  YoY % -5,400.00% 112.07% 47.87% 64.37% 0.00% 0.00% -
  Horiz. % 2,318.75% -43.75% 362.50% 695.31% 1,951.56% -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 1.73 1.44 3.22 1.59 0.80 0.72 0.62 17.83%
  YoY % 20.14% -55.28% 102.52% 98.75% 11.11% 16.13% -
  Horiz. % 279.03% 232.26% 519.35% 256.45% 129.03% 116.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 -
Price 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 -
P/RPS 1.05 2.05 3.43 1.92 1.86 0.00 0.54 11.22%
  YoY % -48.78% -40.23% 78.65% 3.23% 0.00% 0.00% -
  Horiz. % 194.44% 379.63% 635.19% 355.56% 344.44% 0.00% 100.00%
P/EPS -4.59 454.69 -49.22 -23.44 -12.36 0.00 -144.44 -42.39%
  YoY % -101.01% 1,023.79% -109.98% -89.64% 0.00% 0.00% -
  Horiz. % 3.18% -314.80% 34.08% 16.23% 8.56% -0.00% 100.00%
EY -21.78 0.22 -2.03 -4.27 -8.09 0.00 -0.69 73.66%
  YoY % -10,000.00% 110.84% 52.46% 47.22% 0.00% 0.00% -
  Horiz. % 3,156.52% -31.88% 294.20% 618.84% 1,172.46% -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 1.18 1.86 3.68 1.66 1.24 0.79 0.58 12.02%
  YoY % -36.56% -49.46% 121.69% 33.87% 56.96% 36.21% -
  Horiz. % 203.45% 320.69% 634.48% 286.21% 213.79% 136.21% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers