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 - 141,979
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 39.03 38.37 33.10 31.08 35.73 - 41.67 -1.04%
  YoY % 1.72% 15.92% 6.50% -13.01% 0.00% 0.00% -
  Horiz. % 93.66% 92.08% 79.43% 74.59% 85.75% 0.00% 100.00%
EPS -9.86 0.12 -1.23 -0.63 -5.86 0.00 -0.60 56.45%
  YoY % -8,316.67% 109.76% -95.24% 89.25% 0.00% 0.00% -
  Horiz. % 1,643.33% -20.00% 205.00% 105.00% 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 0.3000 0.4132 0.3554 0.3636 0.4365 0.4995 0.3508 -2.47%
  YoY % -27.40% 16.26% -2.26% -16.70% -12.61% 42.39% -
  Horiz. % 85.52% 117.79% 101.31% 103.65% 124.43% 142.39% 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.
 


 

215  258  555  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers