Highlights

[VERSATL] YoY Cumulative Quarter Result on 2015-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     18.40%    YoY -     53.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 28,914 26,580 23,290 22,352 26,154 0 27,814 0.62%
  YoY % 8.78% 14.13% 4.20% -14.54% 0.00% 0.00% -
  Horiz. % 103.95% 95.56% 83.73% 80.36% 94.03% 0.00% 100.00%
PBT -6,607 120 -1,621 -1,827 -3,939 0 -104 94.20%
  YoY % -5,605.83% 107.40% 11.28% 53.62% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% 1,756.73% 3,787.50% -0.00% 100.00%
Tax 0 0 0 3,654 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -6,607 120 -1,621 1,827 -3,939 0 -104 94.20%
  YoY % -5,605.83% 107.40% -188.72% 146.38% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% -1,756.73% 3,787.50% -0.00% 100.00%
NP to SH -6,607 120 -1,621 -1,827 -3,939 0 -104 94.20%
  YoY % -5,605.83% 107.40% 11.28% 53.62% 0.00% 0.00% -
  Horiz. % 6,352.88% -115.38% 1,558.65% 1,756.73% 3,787.50% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,521 26,460 24,911 20,525 30,093 0 27,918 3.93%
  YoY % 34.24% 6.22% 21.37% -31.79% 0.00% 0.00% -
  Horiz. % 127.23% 94.78% 89.23% 73.52% 107.79% 0.00% 100.00%
Net Worth 51,628 58,669 43,415 51,629 78,558 70,048 51,999 -0.11%
  YoY % -12.00% 35.14% -15.91% -34.28% 12.15% 34.71% -
  Horiz. % 99.29% 112.83% 83.49% 99.29% 151.07% 134.71% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 51,628 58,669 43,415 51,629 78,558 70,048 51,999 -0.11%
  YoY % -12.00% 35.14% -15.91% -34.28% 12.15% 34.71% -
  Horiz. % 99.29% 112.83% 83.49% 99.29% 151.07% 134.71% 100.00%
NOSH 129,072 117,338 117,338 117,338 110,646 111,188 115,555 1.78%
  YoY % 10.00% 0.00% 0.00% 6.05% -0.49% -3.78% -
  Horiz. % 111.70% 101.54% 101.54% 101.54% 95.75% 96.22% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin -22.85 % 0.45 % -6.96 % 8.17 % -15.06 % - % -0.37 % 93.33%
  YoY % -5,177.78% 106.47% -185.19% 154.25% 0.00% 0.00% -
  Horiz. % 6,175.68% -121.62% 1,881.08% -2,208.11% 4,070.27% 0.00% 100.00%
ROE -12.80 % 0.20 % -3.73 % -3.54 % -5.01 % - % -0.20 % 94.43%
  YoY % -6,500.00% 105.36% -5.37% 29.34% 0.00% 0.00% -
  Horiz. % 6,400.00% -100.00% 1,865.00% 1,770.00% 2,505.00% 0.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 22.40 22.65 19.85 19.05 23.64 - 24.07 -1.14%
  YoY % -1.10% 14.11% 4.20% -19.42% 0.00% 0.00% -
  Horiz. % 93.06% 94.10% 82.47% 79.14% 98.21% 0.00% 100.00%
EPS -5.12 0.10 -1.38 -1.56 -3.56 0.00 -0.09 90.80%
  YoY % -5,220.00% 107.25% 11.54% 56.18% 0.00% 0.00% -
  Horiz. % 5,688.89% -111.11% 1,533.33% 1,733.33% 3,955.56% -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 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 0.4500 -1.87%
  YoY % -20.00% 35.14% -15.91% -38.03% 12.70% 40.00% -
  Horiz. % 88.89% 111.11% 82.22% 97.78% 157.78% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 20.36 18.72 16.40 15.74 18.42 - 19.59 0.62%
  YoY % 8.76% 14.15% 4.19% -14.55% 0.00% 0.00% -
  Horiz. % 103.93% 95.56% 83.72% 80.35% 94.03% 0.00% 100.00%
EPS -4.65 0.08 -1.14 -1.29 -2.77 0.00 -0.07 95.59%
  YoY % -5,912.50% 107.02% 11.63% 53.43% 0.00% 0.00% -
  Horiz. % 6,642.86% -114.29% 1,628.57% 1,842.86% 3,957.14% -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 0.3636 0.4132 0.3058 0.3636 0.5533 0.4934 0.3662 -0.11%
  YoY % -12.00% 35.12% -15.90% -34.29% 12.14% 34.74% -
  Horiz. % 99.29% 112.83% 83.51% 99.29% 151.09% 134.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 -
Price 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 -
P/RPS 3.08 3.18 6.00 3.67 2.41 0.00 1.16 16.90%
  YoY % -3.14% -47.00% 63.49% 52.28% 0.00% 0.00% -
  Horiz. % 265.52% 274.14% 517.24% 316.38% 207.76% 0.00% 100.00%
P/EPS -13.48 704.03 -86.14 -44.96 -16.01 0.00 -311.11 -39.46%
  YoY % -101.91% 917.31% -91.59% -180.82% 0.00% 0.00% -
  Horiz. % 4.33% -226.30% 27.69% 14.45% 5.15% -0.00% 100.00%
EY -7.42 0.14 -1.16 -2.22 -6.25 0.00 -0.32 65.30%
  YoY % -5,400.00% 112.07% 47.75% 64.48% 0.00% 0.00% -
  Horiz. % 2,318.75% -43.75% 362.50% 693.75% 1,953.12% -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 1.73 1.44 3.22 1.59 0.80 0.72 0.62 17.83%
  YoY % 20.14% -55.28% 102.52% 98.75% 11.11% 16.13% -
  Horiz. % 279.03% 232.26% 519.35% 256.45% 129.03% 116.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 -
Price 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 -
P/RPS 2.10 4.11 6.85 3.83 3.72 0.00 1.08 11.22%
  YoY % -48.91% -40.00% 78.85% 2.96% 0.00% 0.00% -
  Horiz. % 194.44% 380.56% 634.26% 354.63% 344.44% 0.00% 100.00%
P/EPS -9.18 909.37 -98.45 -46.88 -24.72 0.00 -288.89 -42.39%
  YoY % -101.01% 1,023.69% -110.00% -89.64% 0.00% 0.00% -
  Horiz. % 3.18% -314.78% 34.08% 16.23% 8.56% -0.00% 100.00%
EY -10.89 0.11 -1.02 -2.13 -4.05 0.00 -0.35 73.26%
  YoY % -10,000.00% 110.78% 52.11% 47.41% 0.00% 0.00% -
  Horiz. % 3,111.43% -31.43% 291.43% 608.57% 1,157.14% -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 1.18 1.86 3.68 1.66 1.24 0.79 0.58 12.02%
  YoY % -36.56% -49.46% 121.69% 33.87% 56.96% 36.21% -
  Horiz. % 203.45% 320.69% 634.48% 286.21% 213.79% 136.21% 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.
 


 

241  307  565  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.02 
 HSI-C7E 0.21-0.02 
 HSI-H8E 0.295+0.02 
 KNM 0.39+0.015 
 MNC 0.100.00 
 VSOLAR 0.095-0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers