Highlights

[VERSATL] YoY Cumulative Quarter Result on 2015-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -156.48%    YoY -     -522.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Revenue 55,203 47,481 44,466 49,840 54,786 57,518 52,574 0.59%
  YoY % 16.26% 6.78% -10.78% -9.03% -4.75% 9.40% -
  Horiz. % 105.00% 90.31% 84.58% 94.80% 104.21% 109.40% 100.00%
PBT -5,688 731 -1,995 -15,881 -5,854 -1,150 1,556 -
  YoY % -878.11% 136.64% 87.44% -171.28% -409.04% -173.91% -
  Horiz. % -365.55% 46.98% -128.21% -1,020.63% -376.22% -73.91% 100.00%
Tax -914 -660 -69 -126 -420 1,384 64 -
  YoY % -38.48% -856.52% 45.24% 70.00% -130.35% 2,062.50% -
  Horiz. % -1,428.12% -1,031.25% -107.81% -196.88% -656.25% 2,162.50% 100.00%
NP -6,602 71 -2,064 -16,007 -6,274 234 1,620 -
  YoY % -9,398.59% 103.44% 87.11% -155.13% -2,781.20% -85.56% -
  Horiz. % -407.53% 4.38% -127.41% -988.09% -387.28% 14.44% 100.00%
NP to SH -6,602 71 -2,064 -16,007 -6,274 234 1,620 -
  YoY % -9,398.59% 103.44% 87.11% -155.13% -2,781.20% -85.56% -
  Horiz. % -407.53% 4.38% -127.41% -988.09% -387.28% 14.44% 100.00%
Tax Rate - % 90.29 % - % - % - % - % -4.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -2,196.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 61,805 47,410 46,530 65,847 61,060 57,284 50,954 2.37%
  YoY % 30.36% 1.89% -29.34% 7.84% 6.59% 12.42% -
  Horiz. % 121.30% 93.04% 91.32% 129.23% 119.83% 112.42% 100.00%
Net Worth 51,629 55,149 44,588 57,549 48,694 54,600 54,369 -0.62%
  YoY % -6.38% 23.68% -22.52% 18.18% -10.82% 0.42% -
  Horiz. % 94.96% 101.43% 82.01% 105.85% 89.56% 100.42% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 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
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 51,629 55,149 44,588 57,549 48,694 54,600 54,369 -0.62%
  YoY % -6.38% 23.68% -22.52% 18.18% -10.82% 0.42% -
  Horiz. % 94.96% 101.43% 82.01% 105.85% 89.56% 100.42% 100.00%
NOSH 117,338 117,338 117,338 110,672 110,670 111,428 110,958 0.68%
  YoY % 0.00% 0.00% 6.02% 0.00% -0.68% 0.42% -
  Horiz. % 105.75% 105.75% 105.75% 99.74% 99.74% 100.42% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.96 % 0.15 % -4.64 % -32.12 % -11.45 % 0.41 % 3.08 % -
  YoY % -8,073.33% 103.23% 85.55% -180.52% -2,892.68% -86.69% -
  Horiz. % -388.31% 4.87% -150.65% -1,042.86% -371.75% 13.31% 100.00%
ROE -12.79 % 0.13 % -4.63 % -27.81 % -12.88 % 0.43 % 2.98 % -
  YoY % -9,938.46% 102.81% 83.35% -115.92% -3,095.35% -85.57% -
  Horiz. % -429.19% 4.36% -155.37% -933.22% -432.21% 14.43% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.05 40.46 37.90 45.03 49.50 51.62 47.38 -0.08%
  YoY % 16.29% 6.75% -15.83% -9.03% -4.11% 8.95% -
  Horiz. % 99.30% 85.39% 79.99% 95.04% 104.47% 108.95% 100.00%
EPS -5.63 0.06 -1.77 -14.47 -5.67 0.21 1.46 -
  YoY % -9,483.33% 103.39% 87.77% -155.20% -2,800.00% -85.62% -
  Horiz. % -385.62% 4.11% -121.23% -991.10% -388.36% 14.38% 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 0.4400 0.4700 0.3800 0.5200 0.4400 0.4900 0.4900 -1.30%
  YoY % -6.38% 23.68% -26.92% 18.18% -10.20% 0.00% -
  Horiz. % 89.80% 95.92% 77.55% 106.12% 89.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.88 33.44 31.32 35.10 38.59 40.51 37.03 0.59%
  YoY % 16.27% 6.77% -10.77% -9.04% -4.74% 9.40% -
  Horiz. % 105.00% 90.31% 84.58% 94.79% 104.21% 109.40% 100.00%
EPS -4.65 0.05 -1.45 -11.27 -4.42 0.16 1.14 -
  YoY % -9,400.00% 103.45% 87.13% -154.98% -2,862.50% -85.96% -
  Horiz. % -407.89% 4.39% -127.19% -988.60% -387.72% 14.04% 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 0.3884 0.3140 0.4053 0.3430 0.3846 0.3829 -0.62%
  YoY % -6.39% 23.69% -22.53% 18.16% -10.82% 0.44% -
  Horiz. % 94.96% 101.44% 82.01% 105.85% 89.58% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 -
Price 0.5700 1.2900 0.6900 0.7500 0.4300 0.1200 0.1600 -
P/RPS 1.21 3.19 1.82 1.67 0.87 0.23 0.34 16.63%
  YoY % -62.07% 75.27% 8.98% 91.95% 278.26% -32.35% -
  Horiz. % 355.88% 938.24% 535.29% 491.18% 255.88% 67.65% 100.00%
P/EPS -10.13 2,131.93 -39.23 -5.19 -7.58 57.14 10.96 -
  YoY % -100.48% 5,534.44% -655.88% 31.53% -113.27% 421.35% -
  Horiz. % -92.43% 19,451.91% -357.94% -47.35% -69.16% 521.35% 100.00%
EY -9.87 0.05 -2.55 -19.28 -13.18 1.75 9.13 -
  YoY % -19,840.00% 101.96% 86.77% -46.28% -853.14% -80.83% -
  Horiz. % -108.11% 0.55% -27.93% -211.17% -144.36% 19.17% 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 2.74 1.82 1.44 0.98 0.24 0.33 18.07%
  YoY % -52.55% 50.55% 26.39% 46.94% 308.33% -27.27% -
  Horiz. % 393.94% 830.30% 551.52% 436.36% 296.97% 72.73% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/18 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 -
Price 0.4000 1.4500 1.4900 0.7800 0.3500 0.1300 0.1500 -
P/RPS 0.85 3.58 3.93 1.73 0.71 0.25 0.32 12.57%
  YoY % -76.26% -8.91% 127.17% 143.66% 184.00% -21.87% -
  Horiz. % 265.63% 1,118.75% 1,228.13% 540.62% 221.88% 78.12% 100.00%
P/EPS -7.11 2,396.35 -84.71 -5.39 -6.17 61.90 10.27 -
  YoY % -100.30% 2,928.89% -1,471.61% 12.64% -109.97% 502.73% -
  Horiz. % -69.23% 23,333.50% -824.83% -52.48% -60.08% 602.73% 100.00%
EY -14.07 0.04 -1.18 -18.54 -16.20 1.62 9.73 -
  YoY % -35,275.00% 103.39% 93.64% -14.44% -1,100.00% -83.35% -
  Horiz. % -144.60% 0.41% -12.13% -190.54% -166.50% 16.65% 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 0.91 3.09 3.92 1.50 0.80 0.27 0.31 13.94%
  YoY % -70.55% -21.17% 161.33% 87.50% 196.30% -12.90% -
  Horiz. % 293.55% 996.77% 1,264.52% 483.87% 258.06% 87.10% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers