Highlights

[VERSATL] YoY Annualized Quarter Result on 2017-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     150.00%    YoY -     107.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 51,208 57,828 53,160 46,580 44,704 52,308 0 -
  YoY % -11.45% 8.78% 14.13% 4.20% -14.54% 0.00% -
  Horiz. % 97.90% 110.55% 101.63% 89.05% 85.46% 100.00% -
PBT -2,802 -13,214 240 -3,242 -3,654 -7,878 0 -
  YoY % 78.80% -5,605.83% 107.40% 11.28% 53.62% 0.00% -
  Horiz. % 35.57% 167.73% -3.05% 41.15% 46.38% 100.00% -
Tax 0 0 0 0 7,308 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP -2,802 -13,214 240 -3,242 3,654 -7,878 0 -
  YoY % 78.80% -5,605.83% 107.40% -188.72% 146.38% 0.00% -
  Horiz. % 35.57% 167.73% -3.05% 41.15% -46.38% 100.00% -
NP to SH -2,802 -13,214 240 -3,242 -3,654 -7,878 0 -
  YoY % 78.80% -5,605.83% 107.40% 11.28% 53.62% 0.00% -
  Horiz. % 35.57% 167.73% -3.05% 41.15% 46.38% 100.00% -
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 54,010 71,042 52,920 49,822 41,050 60,186 0 -
  YoY % -23.97% 34.24% 6.22% 21.37% -31.79% 0.00% -
  Horiz. % 89.74% 118.04% 87.93% 82.78% 68.21% 100.00% -
Net Worth 45,433 51,628 58,669 43,415 51,629 78,558 70,048 -6.96%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.28% 12.15% -
  Horiz. % 64.86% 73.70% 83.76% 61.98% 73.70% 112.15% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,433 51,628 58,669 43,415 51,629 78,558 70,048 -6.96%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.28% 12.15% -
  Horiz. % 64.86% 73.70% 83.76% 61.98% 73.70% 112.15% 100.00%
NOSH 141,979 129,072 117,338 117,338 117,338 110,646 111,188 4.16%
  YoY % 10.00% 10.00% 0.00% 0.00% 6.05% -0.49% -
  Horiz. % 127.69% 116.08% 105.53% 105.53% 105.53% 99.51% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.47 % -22.85 % 0.45 % -6.96 % 8.17 % -15.06 % - % -
  YoY % 76.06% -5,177.78% 106.47% -185.19% 154.25% 0.00% -
  Horiz. % 36.32% 151.73% -2.99% 46.22% -54.25% 100.00% -
ROE -6.17 % -25.59 % 0.41 % -7.47 % -7.08 % -10.03 % - % -
  YoY % 75.89% -6,341.46% 105.49% -5.51% 29.41% 0.00% -
  Horiz. % 61.52% 255.13% -4.09% 74.48% 70.59% 100.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.07 44.80 45.30 39.70 38.10 47.28 - -
  YoY % -19.49% -1.10% 14.11% 4.20% -19.42% 0.00% -
  Horiz. % 76.29% 94.75% 95.81% 83.97% 80.58% 100.00% -
EPS -2.00 -10.24 0.20 -2.76 -3.12 -7.12 0.00 -
  YoY % 80.47% -5,220.00% 107.25% 11.54% 56.18% 0.00% -
  Horiz. % 28.09% 143.82% -2.81% 38.76% 43.82% 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 0.3200 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 -10.67%
  YoY % -20.00% -20.00% 35.14% -15.91% -38.03% 12.70% -
  Horiz. % 50.79% 63.49% 79.37% 58.73% 69.84% 112.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.07 40.73 37.44 32.81 31.49 36.84 - -
  YoY % -11.44% 8.79% 14.11% 4.19% -14.52% 0.00% -
  Horiz. % 97.91% 110.56% 101.63% 89.06% 85.48% 100.00% -
EPS -2.00 -9.31 0.17 -2.28 -2.57 -5.55 0.00 -
  YoY % 78.52% -5,576.47% 107.46% 11.28% 53.69% 0.00% -
  Horiz. % 36.04% 167.75% -3.06% 41.08% 46.31% 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 0.3200 0.3636 0.4132 0.3058 0.3636 0.5533 0.4934 -6.96%
  YoY % -11.99% -12.00% 35.12% -15.90% -34.29% 12.14% -
  Horiz. % 64.86% 73.69% 83.75% 61.98% 73.69% 112.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2800 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 -
P/RPS 0.78 1.54 1.59 3.00 1.84 1.21 0.00 -
  YoY % -49.35% -3.14% -47.00% 63.04% 52.07% 0.00% -
  Horiz. % 64.46% 127.27% 131.40% 247.93% 152.07% 100.00% -
P/EPS -14.19 -6.74 352.02 -43.07 -22.48 -8.01 0.00 -
  YoY % -110.53% -101.91% 917.32% -91.59% -180.65% 0.00% -
  Horiz. % 177.15% 84.14% -4,394.76% 537.70% 280.65% 100.00% -
EY -7.05 -14.84 0.28 -2.32 -4.45 -12.49 0.00 -
  YoY % 52.49% -5,400.00% 112.07% 47.87% 64.37% 0.00% -
  Horiz. % 56.45% 118.82% -2.24% 18.57% 35.63% 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 0.88 1.73 1.44 3.22 1.59 0.80 0.72 3.40%
  YoY % -49.13% 20.14% -55.28% 102.52% 98.75% 11.11% -
  Horiz. % 122.22% 240.28% 200.00% 447.22% 220.83% 111.11% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.2800 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 -
P/RPS 0.78 1.05 2.05 3.43 1.92 1.86 0.00 -
  YoY % -25.71% -48.78% -40.23% 78.65% 3.23% 0.00% -
  Horiz. % 41.94% 56.45% 110.22% 184.41% 103.23% 100.00% -
P/EPS -14.19 -4.59 454.69 -49.22 -23.44 -12.36 0.00 -
  YoY % -209.15% -101.01% 1,023.79% -109.98% -89.64% 0.00% -
  Horiz. % 114.81% 37.14% -3,678.72% 398.22% 189.64% 100.00% -
EY -7.05 -21.78 0.22 -2.03 -4.27 -8.09 0.00 -
  YoY % 67.63% -10,000.00% 110.84% 52.46% 47.22% 0.00% -
  Horiz. % 87.14% 269.22% -2.72% 25.09% 52.78% 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 0.88 1.18 1.86 3.68 1.66 1.24 0.79 1.81%
  YoY % -25.42% -36.56% -49.46% 121.69% 33.87% 56.96% -
  Horiz. % 111.39% 149.37% 235.44% 465.82% 210.13% 156.96% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers