Highlights

[VERSATL] YoY Annualized Quarter Result on 2016-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     46.33%    YoY -     -93.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 47,872 55,409 54,476 47,001 44,122 50,734 0 -
  YoY % -13.60% 1.71% 15.90% 6.52% -13.03% 0.00% -
  Horiz. % 94.36% 109.21% 107.37% 92.64% 86.97% 100.00% -
PBT -5,557 -13,985 166 -1,740 -900 -8,321 0 -
  YoY % 60.26% -8,491.23% 109.58% -93.33% 89.18% 0.00% -
  Horiz. % 66.78% 168.07% -2.00% 20.91% 10.82% 100.00% -
Tax 0 -8 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP -5,557 -13,993 166 -1,740 -900 -8,321 0 -
  YoY % 60.29% -8,496.03% 109.58% -93.33% 89.18% 0.00% -
  Horiz. % 66.78% 168.16% -2.00% 20.91% 10.82% 100.00% -
NP to SH -5,557 -13,993 166 -1,740 -900 -8,321 0 -
  YoY % 60.29% -8,496.03% 109.58% -93.33% 89.18% 0.00% -
  Horiz. % 66.78% 168.16% -2.00% 20.91% 10.82% 100.00% -
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,429 69,402 54,309 48,741 45,022 59,055 0 -
  YoY % -23.02% 27.79% 11.42% 8.26% -23.76% 0.00% -
  Horiz. % 90.47% 117.52% 91.96% 82.53% 76.24% 100.00% -
Net Worth 42,593 42,593 58,669 50,455 51,629 61,967 70,916 -8.14%
  YoY % -0.00% -27.40% 16.28% -2.27% -16.68% -12.62% -
  Horiz. % 60.06% 60.06% 82.73% 71.15% 72.80% 87.38% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 42,593 42,593 58,669 50,455 51,629 61,967 70,916 -8.14%
  YoY % -0.00% -27.40% 16.28% -2.27% -16.68% -12.62% -
  Horiz. % 60.06% 60.06% 82.73% 71.15% 72.80% 87.38% 100.00%
NOSH 141,979 129,072 117,338 117,338 117,338 110,656 110,806 4.22%
  YoY % 10.00% 10.00% 0.00% 0.00% 6.04% -0.14% -
  Horiz. % 128.13% 116.48% 105.89% 105.89% 105.89% 99.86% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -11.61 % -25.25 % 0.31 % -3.70 % -2.04 % -16.40 % - % -
  YoY % 54.02% -8,245.16% 108.38% -81.37% 87.56% 0.00% -
  Horiz. % 70.79% 153.96% -1.89% 22.56% 12.44% 100.00% -
ROE -13.05 % -32.85 % 0.28 % -3.45 % -1.74 % -13.43 % - % -
  YoY % 60.27% -11,832.14% 108.12% -98.28% 87.04% 0.00% -
  Horiz. % 97.17% 244.60% -2.08% 25.69% 12.96% 100.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.72 42.93 46.43 40.06 37.60 45.85 - -
  YoY % -21.45% -7.54% 15.90% 6.54% -17.99% 0.00% -
  Horiz. % 73.54% 93.63% 101.26% 87.37% 82.01% 100.00% -
EPS -3.95 -11.19 0.15 -1.48 -0.77 -7.52 0.00 -
  YoY % 64.70% -7,560.00% 110.14% -92.21% 89.76% 0.00% -
  Horiz. % 52.53% 148.80% -1.99% 19.68% 10.24% 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 0.3300 0.5000 0.4300 0.4400 0.5600 0.6400 -11.86%
  YoY % -9.09% -34.00% 16.28% -2.27% -21.43% -12.50% -
  Horiz. % 46.88% 51.56% 78.12% 67.19% 68.75% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.80 21.76 21.39 18.46 17.33 19.92 - -
  YoY % -13.60% 1.73% 15.87% 6.52% -13.00% 0.00% -
  Horiz. % 94.38% 109.24% 107.38% 92.67% 87.00% 100.00% -
EPS -2.18 -5.50 0.07 -0.68 -0.35 -3.27 0.00 -
  YoY % 60.36% -7,957.14% 110.29% -94.29% 89.30% 0.00% -
  Horiz. % 66.67% 168.20% -2.14% 20.80% 10.70% 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 0.1673 0.1673 0.2304 0.1981 0.2028 0.2434 0.2785 -8.14%
  YoY % 0.00% -27.39% 16.30% -2.32% -16.68% -12.60% -
  Horiz. % 60.07% 60.07% 82.73% 71.13% 72.82% 87.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2500 0.4300 0.6500 1.3400 0.7350 0.8800 0.4350 -
P/RPS 0.74 1.00 1.40 3.35 1.95 1.92 0.00 -
  YoY % -26.00% -28.57% -58.21% 71.79% 1.56% 0.00% -
  Horiz. % 38.54% 52.08% 72.92% 174.48% 101.56% 100.00% -
P/EPS -6.39 -3.97 457.62 -90.36 -95.83 -11.70 0.00 -
  YoY % -60.96% -100.87% 606.44% 5.71% -719.06% 0.00% -
  Horiz. % 54.62% 33.93% -3,911.28% 772.31% 819.06% 100.00% -
EY -15.66 -25.21 0.22 -1.11 -1.04 -8.55 0.00 -
  YoY % 37.88% -11,559.09% 119.82% -6.73% 87.84% 0.00% -
  Horiz. % 183.16% 294.85% -2.57% 12.98% 12.16% 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 0.83 1.30 1.30 3.12 1.67 1.57 0.68 3.38%
  YoY % -36.15% 0.00% -58.33% 86.83% 6.37% 130.88% -
  Horiz. % 122.06% 191.18% 191.18% 458.82% 245.59% 230.88% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 14/02/18 27/02/17 26/02/16 23/02/15 25/02/14 -
Price 0.2550 0.4050 0.5800 1.3600 0.7200 0.8100 0.4200 -
P/RPS 0.76 0.94 1.25 3.40 1.91 1.77 0.00 -
  YoY % -19.15% -24.80% -63.24% 78.01% 7.91% 0.00% -
  Horiz. % 42.94% 53.11% 70.62% 192.09% 107.91% 100.00% -
P/EPS -6.51 -3.74 408.34 -91.71 -93.87 -10.77 0.00 -
  YoY % -74.06% -100.92% 545.25% 2.30% -771.59% 0.00% -
  Horiz. % 60.45% 34.73% -3,791.46% 851.53% 871.59% 100.00% -
EY -15.35 -26.77 0.24 -1.09 -1.07 -9.28 0.00 -
  YoY % 42.66% -11,254.17% 122.02% -1.87% 88.47% 0.00% -
  Horiz. % 165.41% 288.47% -2.59% 11.75% 11.53% 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 0.85 1.23 1.16 3.16 1.64 1.45 0.66 4.30%
  YoY % -30.89% 6.03% -63.29% 92.68% 13.10% 119.70% -
  Horiz. % 128.79% 186.36% 175.76% 478.79% 248.48% 219.70% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS