Highlights

[VERSATL] YoY Cumulative Quarter Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -114.54%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 26,580 23,290 22,352 26,154 0 27,814 28,156 -0.92%
  YoY % 14.13% 4.20% -14.54% 0.00% 0.00% -1.21% -
  Horiz. % 94.40% 82.72% 79.39% 92.89% 0.00% 98.79% 100.00%
PBT 120 -1,621 -1,827 -3,939 0 -104 -1,167 -
  YoY % 107.40% 11.28% 53.62% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% 156.56% 337.53% -0.00% 8.91% 100.00%
Tax 0 0 3,654 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP 120 -1,621 1,827 -3,939 0 -104 -1,167 -
  YoY % 107.40% -188.72% 146.38% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% -156.56% 337.53% -0.00% 8.91% 100.00%
NP to SH 120 -1,621 -1,827 -3,939 0 -104 -1,167 -
  YoY % 107.40% 11.28% 53.62% 0.00% 0.00% 91.09% -
  Horiz. % -10.28% 138.90% 156.56% 337.53% -0.00% 8.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,460 24,911 20,525 30,093 0 27,918 29,323 -1.63%
  YoY % 6.22% 21.37% -31.79% 0.00% 0.00% -4.79% -
  Horiz. % 90.24% 84.95% 70.00% 102.63% 0.00% 95.21% 100.00%
Net Worth 58,669 43,415 51,629 78,558 70,048 51,999 52,845 1.68%
  YoY % 35.14% -15.91% -34.28% 12.15% 34.71% -1.60% -
  Horiz. % 111.02% 82.16% 97.70% 148.66% 132.55% 98.40% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 58,669 43,415 51,629 78,558 70,048 51,999 52,845 1.68%
  YoY % 35.14% -15.91% -34.28% 12.15% 34.71% -1.60% -
  Horiz. % 111.02% 82.16% 97.70% 148.66% 132.55% 98.40% 100.00%
NOSH 117,338 117,338 117,338 110,646 111,188 115,555 110,094 1.02%
  YoY % 0.00% 0.00% 6.05% -0.49% -3.78% 4.96% -
  Horiz. % 106.58% 106.58% 106.58% 100.50% 100.99% 104.96% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 0.45 % -6.96 % 8.17 % -15.06 % - % -0.37 % -4.14 % -
  YoY % 106.47% -185.19% 154.25% 0.00% 0.00% 91.06% -
  Horiz. % -10.87% 168.12% -197.34% 363.77% 0.00% 8.94% 100.00%
ROE 0.20 % -3.73 % -3.54 % -5.01 % - % -0.20 % -2.21 % -
  YoY % 105.36% -5.37% 29.34% 0.00% 0.00% 90.95% -
  Horiz. % -9.05% 168.78% 160.18% 226.70% 0.00% 9.05% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 22.65 19.85 19.05 23.64 - 24.07 25.57 -1.92%
  YoY % 14.11% 4.20% -19.42% 0.00% 0.00% -5.87% -
  Horiz. % 88.58% 77.63% 74.50% 92.45% 0.00% 94.13% 100.00%
EPS 0.10 -1.38 -1.56 -3.56 0.00 -0.09 -1.06 -
  YoY % 107.25% 11.54% 56.18% 0.00% 0.00% 91.51% -
  Horiz. % -9.43% 130.19% 147.17% 335.85% -0.00% 8.49% 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 0.5000 0.3700 0.4400 0.7100 0.6300 0.4500 0.4800 0.65%
  YoY % 35.14% -15.91% -38.03% 12.70% 40.00% -6.25% -
  Horiz. % 104.17% 77.08% 91.67% 147.92% 131.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 18.72 16.40 15.74 18.42 - 19.59 19.83 -0.92%
  YoY % 14.15% 4.19% -14.55% 0.00% 0.00% -1.21% -
  Horiz. % 94.40% 82.70% 79.37% 92.89% 0.00% 98.79% 100.00%
EPS 0.08 -1.14 -1.29 -2.77 0.00 -0.07 -0.82 -
  YoY % 107.02% 11.63% 53.43% 0.00% 0.00% 91.46% -
  Horiz. % -9.76% 139.02% 157.32% 337.80% -0.00% 8.54% 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 0.4132 0.3058 0.3636 0.5533 0.4934 0.3662 0.3722 1.68%
  YoY % 35.12% -15.90% -34.29% 12.14% 34.74% -1.61% -
  Horiz. % 111.02% 82.16% 97.69% 148.66% 132.56% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 -
Price 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 0.1200 -
P/RPS 3.18 6.00 3.67 2.41 0.00 1.16 0.47 35.74%
  YoY % -47.00% 63.49% 52.28% 0.00% 0.00% 146.81% -
  Horiz. % 676.60% 1,276.60% 780.85% 512.77% 0.00% 246.81% 100.00%
P/EPS 704.03 -86.14 -44.96 -16.01 0.00 -311.11 -11.32 -
  YoY % 917.31% -91.59% -180.82% 0.00% 0.00% -2,648.32% -
  Horiz. % -6,219.35% 760.95% 397.17% 141.43% -0.00% 2,748.32% 100.00%
EY 0.14 -1.16 -2.22 -6.25 0.00 -0.32 -8.83 -
  YoY % 112.07% 47.75% 64.48% 0.00% 0.00% 96.38% -
  Horiz. % -1.59% 13.14% 25.14% 70.78% -0.00% 3.62% 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 1.44 3.22 1.59 0.80 0.72 0.62 0.25 32.29%
  YoY % -55.28% 102.52% 98.75% 11.11% 16.13% 148.00% -
  Horiz. % 576.00% 1,288.00% 636.00% 320.00% 288.00% 248.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 -
Price 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 0.1200 -
P/RPS 4.11 6.85 3.83 3.72 0.00 1.08 0.47 41.42%
  YoY % -40.00% 78.85% 2.96% 0.00% 0.00% 129.79% -
  Horiz. % 874.47% 1,457.45% 814.89% 791.49% 0.00% 229.79% 100.00%
P/EPS 909.37 -98.45 -46.88 -24.72 0.00 -288.89 -11.32 -
  YoY % 1,023.69% -110.00% -89.64% 0.00% 0.00% -2,452.03% -
  Horiz. % -8,033.30% 869.70% 414.13% 218.37% -0.00% 2,552.03% 100.00%
EY 0.11 -1.02 -2.13 -4.05 0.00 -0.35 -8.83 -
  YoY % 110.78% 52.11% 47.41% 0.00% 0.00% 96.04% -
  Horiz. % -1.25% 11.55% 24.12% 45.87% -0.00% 3.96% 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 1.86 3.68 1.66 1.24 0.79 0.58 0.25 37.81%
  YoY % -49.46% 121.69% 33.87% 56.96% 36.21% 132.00% -
  Horiz. % 744.00% 1,472.00% 664.00% 496.00% 316.00% 232.00% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers