Highlights

[VERSATL] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -64.07%    YoY -     -5,605.83%
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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers