Highlights

[VERSATL] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     75.37%    YoY -     89.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 55,409 54,476 47,001 44,122 50,734 0 59,168 -1.04%
  YoY % 1.71% 15.90% 6.52% -13.03% 0.00% 0.00% -
  Horiz. % 93.65% 92.07% 79.44% 74.57% 85.75% 0.00% 100.00%
PBT -13,985 166 -1,740 -900 -8,321 0 -856 56.30%
  YoY % -8,491.23% 109.58% -93.33% 89.18% 0.00% 0.00% -
  Horiz. % 1,633.80% -19.47% 203.27% 105.14% 972.12% -0.00% 100.00%
Tax -8 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -13,993 166 -1,740 -900 -8,321 0 -856 56.32%
  YoY % -8,496.03% 109.58% -93.33% 89.18% 0.00% 0.00% -
  Horiz. % 1,634.74% -19.47% 203.27% 105.14% 972.12% -0.00% 100.00%
NP to SH -13,993 166 -1,740 -900 -8,321 0 -856 56.32%
  YoY % -8,496.03% 109.58% -93.33% 89.18% 0.00% 0.00% -
  Horiz. % 1,634.74% -19.47% 203.27% 105.14% 972.12% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 69,402 54,309 48,741 45,022 59,055 0 60,024 2.35%
  YoY % 27.79% 11.42% 8.26% -23.76% 0.00% 0.00% -
  Horiz. % 115.62% 90.48% 81.20% 75.01% 98.39% 0.00% 100.00%
Net Worth 42,593 58,669 50,455 51,629 61,967 70,916 49,810 -2.47%
  YoY % -27.40% 16.28% -2.27% -16.68% -12.62% 42.37% -
  Horiz. % 85.51% 117.79% 101.30% 103.65% 124.41% 142.37% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 42,593 58,669 50,455 51,629 61,967 70,916 49,810 -2.47%
  YoY % -27.40% 16.28% -2.27% -16.68% -12.62% 42.37% -
  Horiz. % 85.51% 117.79% 101.30% 103.65% 124.41% 142.37% 100.00%
NOSH 129,072 117,338 117,338 117,338 110,656 110,806 110,689 2.49%
  YoY % 10.00% 0.00% 0.00% 6.04% -0.14% 0.11% -
  Horiz. % 116.61% 106.01% 106.01% 106.01% 99.97% 100.11% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin -25.25 % 0.31 % -3.70 % -2.04 % -16.40 % - % -1.45 % 57.90%
  YoY % -8,245.16% 108.38% -81.37% 87.56% 0.00% 0.00% -
  Horiz. % 1,741.38% -21.38% 255.17% 140.69% 1,131.03% 0.00% 100.00%
ROE -32.85 % 0.28 % -3.45 % -1.74 % -13.43 % - % -1.72 % 60.25%
  YoY % -11,832.14% 108.12% -98.28% 87.04% 0.00% 0.00% -
  Horiz. % 1,909.88% -16.28% 200.58% 101.16% 780.81% 0.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 42.93 46.43 40.06 37.60 45.85 - 53.45 -3.44%
  YoY % -7.54% 15.90% 6.54% -17.99% 0.00% 0.00% -
  Horiz. % 80.32% 86.87% 74.95% 70.35% 85.78% 0.00% 100.00%
EPS -11.19 0.15 -1.48 -0.77 -7.52 0.00 -0.77 53.40%
  YoY % -7,560.00% 110.14% -92.21% 89.76% 0.00% 0.00% -
  Horiz. % 1,453.25% -19.48% 192.21% 100.00% 976.62% -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 0.3300 0.5000 0.4300 0.4400 0.5600 0.6400 0.4500 -4.84%
  YoY % -34.00% 16.28% -2.27% -21.43% -12.50% 42.22% -
  Horiz. % 73.33% 111.11% 95.56% 97.78% 124.44% 142.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 283,959
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 19.51 19.18 16.55 15.54 17.87 - 20.84 -1.05%
  YoY % 1.72% 15.89% 6.50% -13.04% 0.00% 0.00% -
  Horiz. % 93.62% 92.03% 79.41% 74.57% 85.75% 0.00% 100.00%
EPS -4.93 0.06 -0.61 -0.32 -2.93 0.00 -0.30 56.45%
  YoY % -8,316.67% 109.84% -90.63% 89.08% 0.00% 0.00% -
  Horiz. % 1,643.33% -20.00% 203.33% 106.67% 976.67% -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 0.1500 0.2066 0.1777 0.1818 0.2182 0.2497 0.1754 -2.47%
  YoY % -27.40% 16.26% -2.26% -16.68% -12.62% 42.36% -
  Horiz. % 85.52% 117.79% 101.31% 103.65% 124.40% 142.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 0.4300 0.6500 1.3400 0.7350 0.8800 0.4350 0.2500 -
P/RPS 1.00 1.40 3.35 1.95 1.92 0.00 0.47 12.83%
  YoY % -28.57% -58.21% 71.79% 1.56% 0.00% 0.00% -
  Horiz. % 212.77% 297.87% 712.77% 414.89% 408.51% 0.00% 100.00%
P/EPS -3.97 457.62 -90.36 -95.83 -11.70 0.00 -32.33 -28.49%
  YoY % -100.87% 606.44% 5.71% -719.06% 0.00% 0.00% -
  Horiz. % 12.28% -1,415.47% 279.49% 296.41% 36.19% -0.00% 100.00%
EY -25.21 0.22 -1.11 -1.04 -8.55 0.00 -3.09 39.88%
  YoY % -11,559.09% 119.82% -6.73% 87.84% 0.00% 0.00% -
  Horiz. % 815.86% -7.12% 35.92% 33.66% 276.70% -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 1.30 1.30 3.12 1.67 1.57 0.68 0.56 14.41%
  YoY % 0.00% -58.33% 86.83% 6.37% 130.88% 21.43% -
  Horiz. % 232.14% 232.14% 557.14% 298.21% 280.36% 121.43% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 26/02/19 14/02/18 27/02/17 26/02/16 23/02/15 25/02/14 26/11/12 -
Price 0.4050 0.5800 1.3600 0.7200 0.8100 0.4200 0.2400 -
P/RPS 0.94 1.25 3.40 1.91 1.77 0.00 0.45 12.50%
  YoY % -24.80% -63.24% 78.01% 7.91% 0.00% 0.00% -
  Horiz. % 208.89% 277.78% 755.56% 424.44% 393.33% 0.00% 100.00%
P/EPS -3.74 408.34 -91.71 -93.87 -10.77 0.00 -31.03 -28.70%
  YoY % -100.92% 545.25% 2.30% -771.59% 0.00% 0.00% -
  Horiz. % 12.05% -1,315.95% 295.55% 302.51% 34.71% -0.00% 100.00%
EY -26.77 0.24 -1.09 -1.07 -9.28 0.00 -3.22 40.30%
  YoY % -11,254.17% 122.02% -1.87% 88.47% 0.00% 0.00% -
  Horiz. % 831.37% -7.45% 33.85% 33.23% 288.20% -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 1.23 1.16 3.16 1.64 1.45 0.66 0.53 14.41%
  YoY % 6.03% -63.29% 92.68% 13.10% 119.70% 24.53% -
  Horiz. % 232.08% 218.87% 596.23% 309.43% 273.58% 124.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers