Highlights

[VERSATL] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -58.44%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Revenue 40,857 35,251 33,092 38,051 0 44,376 41,849 -0.38%
  YoY % 15.90% 6.52% -13.03% 0.00% 0.00% 6.04% -
  Horiz. % 97.63% 84.23% 79.07% 90.92% 0.00% 106.04% 100.00%
PBT 125 -1,305 -675 -6,241 0 -642 -3,458 -
  YoY % 109.58% -93.33% 89.18% 0.00% 0.00% 81.43% -
  Horiz. % -3.61% 37.74% 19.52% 180.48% -0.00% 18.57% 100.00%
Tax 0 0 0 0 0 0 -7 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 125 -1,305 -675 -6,241 0 -642 -3,465 -
  YoY % 109.58% -93.33% 89.18% 0.00% 0.00% 81.47% -
  Horiz. % -3.61% 37.66% 19.48% 180.12% -0.00% 18.53% 100.00%
NP to SH 125 -1,305 -675 -6,241 0 -642 -3,465 -
  YoY % 109.58% -93.33% 89.18% 0.00% 0.00% 81.47% -
  Horiz. % -3.61% 37.66% 19.48% 180.12% -0.00% 18.53% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,732 36,556 33,767 44,292 0 45,018 45,314 -1.69%
  YoY % 11.42% 8.26% -23.76% 0.00% 0.00% -0.65% -
  Horiz. % 89.89% 80.67% 74.52% 97.74% 0.00% 99.35% 100.00%
Net Worth 58,669 50,455 51,629 61,967 70,916 49,810 50,923 2.29%
  YoY % 16.28% -2.27% -16.68% -12.62% 42.37% -2.19% -
  Horiz. % 115.21% 99.08% 101.39% 121.69% 139.26% 97.81% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Net Worth 58,669 50,455 51,629 61,967 70,916 49,810 50,923 2.29%
  YoY % 16.28% -2.27% -16.68% -12.62% 42.37% -2.19% -
  Horiz. % 115.21% 99.08% 101.39% 121.69% 139.26% 97.81% 100.00%
NOSH 117,338 117,338 117,338 110,656 110,807 110,689 110,702 0.93%
  YoY % 0.00% 0.00% 6.04% -0.14% 0.11% -0.01% -
  Horiz. % 105.99% 105.99% 105.99% 99.96% 100.09% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
NP Margin 0.31 % -3.70 % -2.04 % -16.40 % - % -1.45 % -8.28 % -
  YoY % 108.38% -81.37% 87.56% 0.00% 0.00% 82.49% -
  Horiz. % -3.74% 44.69% 24.64% 198.07% 0.00% 17.51% 100.00%
ROE 0.21 % -2.59 % -1.31 % -10.07 % - % -1.29 % -6.80 % -
  YoY % 108.11% -97.71% 86.99% 0.00% 0.00% 81.03% -
  Horiz. % -3.09% 38.09% 19.26% 148.09% 0.00% 18.97% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 34.82 30.04 28.20 34.39 - 40.09 37.80 -1.30%
  YoY % 15.91% 6.52% -18.00% 0.00% 0.00% 6.06% -
  Horiz. % 92.12% 79.47% 74.60% 90.98% 0.00% 106.06% 100.00%
EPS 0.11 -1.11 -0.58 -5.64 0.00 -0.58 -3.13 -
  YoY % 109.91% -91.38% 89.72% 0.00% 0.00% 81.47% -
  Horiz. % -3.51% 35.46% 18.53% 180.19% -0.00% 18.53% 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 0.4300 0.4400 0.5600 0.6400 0.4500 0.4600 1.34%
  YoY % 16.28% -2.27% -21.43% -12.50% 42.22% -2.17% -
  Horiz. % 108.70% 93.48% 95.65% 121.74% 139.13% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 28.78 24.83 23.31 26.80 - 31.26 29.48 -0.38%
  YoY % 15.91% 6.52% -13.02% 0.00% 0.00% 6.04% -
  Horiz. % 97.63% 84.23% 79.07% 90.91% 0.00% 106.04% 100.00%
EPS 0.09 -0.92 -0.48 -4.40 0.00 -0.45 -2.44 -
  YoY % 109.78% -91.67% 89.09% 0.00% 0.00% 81.56% -
  Horiz. % -3.69% 37.70% 19.67% 180.33% -0.00% 18.44% 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 0.3554 0.3636 0.4365 0.4995 0.3508 0.3587 2.29%
  YoY % 16.26% -2.26% -16.70% -12.61% 42.39% -2.20% -
  Horiz. % 115.19% 99.08% 101.37% 121.69% 139.25% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 -
Price 0.6500 1.3400 0.7350 0.8800 0.4350 0.2500 0.1000 -
P/RPS 1.87 4.46 2.61 2.56 0.00 0.62 0.26 37.07%
  YoY % -58.07% 70.88% 1.95% 0.00% 0.00% 138.46% -
  Horiz. % 719.23% 1,715.38% 1,003.85% 984.62% 0.00% 238.46% 100.00%
P/EPS 610.16 -120.49 -127.77 -15.60 0.00 -43.10 -3.19 -
  YoY % 606.40% 5.70% -719.04% 0.00% 0.00% -1,251.10% -
  Horiz. % -19,127.27% 3,777.12% 4,005.33% 489.03% -0.00% 1,351.10% 100.00%
EY 0.16 -0.83 -0.78 -6.41 0.00 -2.32 -31.30 -
  YoY % 119.28% -6.41% 87.83% 0.00% 0.00% 92.59% -
  Horiz. % -0.51% 2.65% 2.49% 20.48% -0.00% 7.41% 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 3.12 1.67 1.57 0.68 0.56 0.22 32.83%
  YoY % -58.33% 86.83% 6.37% 130.88% 21.43% 154.55% -
  Horiz. % 590.91% 1,418.18% 759.09% 713.64% 309.09% 254.55% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 14/02/18 27/02/17 26/02/16 23/02/15 25/02/14 26/11/12 29/11/11 -
Price 0.5800 1.3600 0.7200 0.8100 0.4200 0.2400 0.2900 -
P/RPS 1.67 4.53 2.55 2.36 0.00 0.60 0.77 13.17%
  YoY % -63.13% 77.65% 8.05% 0.00% 0.00% -22.08% -
  Horiz. % 216.88% 588.31% 331.17% 306.49% 0.00% 77.92% 100.00%
P/EPS 544.45 -122.28 -125.16 -14.36 0.00 -41.38 -9.27 -
  YoY % 545.25% 2.30% -771.59% 0.00% 0.00% -346.39% -
  Horiz. % -5,873.25% 1,319.09% 1,350.16% 154.91% -0.00% 446.39% 100.00%
EY 0.18 -0.82 -0.80 -6.96 0.00 -2.42 -10.79 -
  YoY % 121.95% -2.50% 88.51% 0.00% 0.00% 77.57% -
  Horiz. % -1.67% 7.60% 7.41% 64.50% -0.00% 22.43% 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 1.16 3.16 1.64 1.45 0.66 0.53 0.63 10.25%
  YoY % -63.29% 92.68% 13.10% 119.70% 24.53% -15.87% -
  Horiz. % 184.13% 501.59% 260.32% 230.16% 104.76% 84.13% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers