Highlights

[VERSATL] YoY Cumulative Quarter Result on 2019-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -61.28%    YoY -     -156.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Revenue 47,085 55,667 55,203 47,481 44,466 49,840 54,786 -1.82%
  YoY % -15.42% 0.84% 16.26% 6.78% -10.78% -9.03% -
  Horiz. % 85.94% 101.61% 100.76% 86.67% 81.16% 90.97% 100.00%
PBT -14,044 -18,103 -5,688 731 -1,995 -15,881 -5,854 11.18%
  YoY % 22.42% -218.27% -878.11% 136.64% 87.44% -171.28% -
  Horiz. % 239.90% 309.24% 97.16% -12.49% 34.08% 271.28% 100.00%
Tax 164 1,177 -914 -660 -69 -126 -420 -
  YoY % -86.07% 228.77% -38.48% -856.52% 45.24% 70.00% -
  Horiz. % -39.05% -280.24% 217.62% 157.14% 16.43% 30.00% 100.00%
NP -13,880 -16,926 -6,602 71 -2,064 -16,007 -6,274 10.10%
  YoY % 18.00% -156.38% -9,398.59% 103.44% 87.11% -155.13% -
  Horiz. % 221.23% 269.78% 105.23% -1.13% 32.90% 255.13% 100.00%
NP to SH -13,880 -16,926 -6,602 71 -2,064 -16,007 -6,274 10.10%
  YoY % 18.00% -156.38% -9,398.59% 103.44% 87.11% -155.13% -
  Horiz. % 221.23% 269.78% 105.23% -1.13% 32.90% 255.13% 100.00%
Tax Rate - % - % - % 90.29 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 60,965 72,593 61,805 47,410 46,530 65,847 61,060 -0.02%
  YoY % -16.02% 17.45% 30.36% 1.89% -29.34% 7.84% -
  Horiz. % 99.84% 118.89% 101.22% 77.64% 76.20% 107.84% 100.00%
Net Worth 32,655 40,012 51,629 55,149 44,588 57,549 48,694 -4.73%
  YoY % -18.39% -22.50% -6.38% 23.68% -22.52% 18.18% -
  Horiz. % 67.06% 82.17% 106.03% 113.25% 91.57% 118.18% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Net Worth 32,655 40,012 51,629 55,149 44,588 57,549 48,694 -4.73%
  YoY % -18.39% -22.50% -6.38% 23.68% -22.52% 18.18% -
  Horiz. % 67.06% 82.17% 106.03% 113.25% 91.57% 118.18% 100.00%
NOSH 141,980 129,072 117,338 117,338 117,338 110,672 110,670 3.06%
  YoY % 10.00% 10.00% 0.00% 0.00% 6.02% 0.00% -
  Horiz. % 128.29% 116.63% 106.03% 106.03% 106.03% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
NP Margin -29.48 % -30.41 % -11.96 % 0.15 % -4.64 % -32.12 % -11.45 % 12.14%
  YoY % 3.06% -154.26% -8,073.33% 103.23% 85.55% -180.52% -
  Horiz. % 257.47% 265.59% 104.45% -1.31% 40.52% 280.52% 100.00%
ROE -42.50 % -42.30 % -12.79 % 0.13 % -4.63 % -27.81 % -12.88 % 15.56%
  YoY % -0.47% -230.73% -9,938.46% 102.81% 83.35% -115.92% -
  Horiz. % 329.97% 328.42% 99.30% -1.01% 35.95% 215.92% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
RPS 33.16 43.13 47.05 40.46 37.90 45.03 49.50 -4.74%
  YoY % -23.12% -8.33% 16.29% 6.75% -15.83% -9.03% -
  Horiz. % 66.99% 87.13% 95.05% 81.74% 76.57% 90.97% 100.00%
EPS -9.78 -13.11 -5.63 0.06 -1.77 -14.47 -5.67 6.83%
  YoY % 25.40% -132.86% -9,483.33% 103.39% 87.77% -155.20% -
  Horiz. % 172.49% 231.22% 99.29% -1.06% 31.22% 255.20% 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 0.2300 0.3100 0.4400 0.4700 0.3800 0.5200 0.4400 -7.56%
  YoY % -25.81% -29.55% -6.38% 23.68% -26.92% 18.18% -
  Horiz. % 52.27% 70.45% 100.00% 106.82% 86.36% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
RPS 18.49 21.86 21.68 18.65 17.46 19.57 21.52 -1.82%
  YoY % -15.42% 0.83% 16.25% 6.82% -10.78% -9.06% -
  Horiz. % 85.92% 101.58% 100.74% 86.66% 81.13% 90.94% 100.00%
EPS -5.45 -6.65 -2.59 0.03 -0.81 -6.29 -2.46 10.12%
  YoY % 18.05% -156.76% -8,733.33% 103.70% 87.12% -155.69% -
  Horiz. % 221.54% 270.33% 105.28% -1.22% 32.93% 255.69% 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 0.1282 0.1571 0.2028 0.2166 0.1751 0.2260 0.1912 -4.73%
  YoY % -18.40% -22.53% -6.37% 23.70% -22.52% 18.20% -
  Horiz. % 67.05% 82.17% 106.07% 113.28% 91.58% 118.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/12/11 -
Price 0.2050 0.3650 0.5700 1.2900 0.6900 0.7500 0.4300 -
P/RPS 0.62 0.85 1.21 3.19 1.82 1.67 0.87 -4.02%
  YoY % -27.06% -29.75% -62.07% 75.27% 8.98% 91.95% -
  Horiz. % 71.26% 97.70% 139.08% 366.67% 209.20% 191.95% 100.00%
P/EPS -2.10 -2.78 -10.13 2,131.93 -39.23 -5.19 -7.58 -14.40%
  YoY % 24.46% 72.56% -100.48% 5,534.44% -655.88% 31.53% -
  Horiz. % 27.70% 36.68% 133.64% -28,125.73% 517.55% 68.47% 100.00%
EY -47.69 -35.93 -9.87 0.05 -2.55 -19.28 -13.18 16.86%
  YoY % -32.73% -264.03% -19,840.00% 101.96% 86.77% -46.28% -
  Horiz. % 361.84% 272.61% 74.89% -0.38% 19.35% 146.28% 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 0.89 1.18 1.30 2.74 1.82 1.44 0.98 -1.16%
  YoY % -24.58% -9.23% -52.55% 50.55% 26.39% 46.94% -
  Horiz. % 90.82% 120.41% 132.65% 279.59% 185.71% 146.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Date 29/06/20 31/05/19 31/05/18 31/05/17 30/05/16 26/05/15 29/02/12 -
Price 0.3700 0.3250 0.4000 1.4500 1.4900 0.7800 0.3500 -
P/RPS 1.12 0.75 0.85 3.58 3.93 1.73 0.71 5.68%
  YoY % 49.33% -11.76% -76.26% -8.91% 127.17% 143.66% -
  Horiz. % 157.75% 105.63% 119.72% 504.23% 553.52% 243.66% 100.00%
P/EPS -3.78 -2.48 -7.11 2,396.35 -84.71 -5.39 -6.17 -5.76%
  YoY % -52.42% 65.12% -100.30% 2,928.89% -1,471.61% 12.64% -
  Horiz. % 61.26% 40.19% 115.24% -38,838.73% 1,372.93% 87.36% 100.00%
EY -26.42 -40.35 -14.07 0.04 -1.18 -18.54 -16.20 6.10%
  YoY % 34.52% -186.78% -35,275.00% 103.39% 93.64% -14.44% -
  Horiz. % 163.09% 249.07% 86.85% -0.25% 7.28% 114.44% 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 1.61 1.05 0.91 3.09 3.92 1.50 0.80 8.84%
  YoY % 53.33% 15.38% -70.55% -21.17% 161.33% 87.50% -
  Horiz. % 201.25% 131.25% 113.75% 386.25% 490.00% 187.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers