Highlights

[VERSATL] YoY Quarter Result on 2018-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 04-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     40.13%    YoY -     -16,879.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Revenue 15,147 13,432 12,438 11,322 13,563 15,954 12,803 2.73%
  YoY % 12.77% 7.99% 9.86% -16.52% -14.99% 24.61% -
  Horiz. % 118.31% 104.91% 97.15% 88.43% 105.94% 124.61% 100.00%
PBT -4,027 24 -830 -2,239 -1,836 190 -351 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% -1,066.32% 154.13% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -54.13% 100.00%
Tax 0 0 0 0 0 -1 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -4,027 24 -830 -2,239 -1,836 189 -351 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% -1,071.43% 153.85% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -53.85% 100.00%
NP to SH -4,027 24 -830 -2,239 -1,836 189 -351 47.74%
  YoY % -16,879.17% 102.89% 62.93% -21.95% -1,071.43% 153.85% -
  Horiz. % 1,147.29% -6.84% 236.47% 637.89% 523.08% -53.85% 100.00%
Tax Rate - % - % - % - % - % 0.53 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 19,174 13,408 13,268 13,561 15,399 15,765 13,154 6.21%
  YoY % 43.00% 1.06% -2.16% -11.94% -2.32% 19.85% -
  Horiz. % 145.77% 101.93% 100.87% 103.09% 117.07% 119.85% 100.00%
Net Worth 44,588 57,495 42,241 55,149 85,163 64,482 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.07% 30.64% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 130.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Net Worth 44,588 57,495 42,241 55,149 85,163 64,482 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.07% 30.64% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 130.64% 100.00%
NOSH 117,338 117,338 117,338 117,338 110,602 111,176 109,687 1.08%
  YoY % 0.00% 0.00% 0.00% 6.09% -0.52% 1.36% -
  Horiz. % 106.98% 106.98% 106.98% 106.98% 100.83% 101.36% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
NP Margin -26.59 % 0.18 % -6.67 % -19.78 % -13.54 % 1.18 % -2.74 % 43.83%
  YoY % -14,872.22% 102.70% 66.28% -46.09% -1,247.46% 143.07% -
  Horiz. % 970.44% -6.57% 243.43% 721.90% 494.16% -43.07% 100.00%
ROE -9.03 % 0.04 % -1.96 % -4.06 % -2.16 % 0.29 % -0.71 % 50.19%
  YoY % -22,675.00% 102.04% 51.72% -87.96% -844.83% 140.85% -
  Horiz. % 1,271.83% -5.63% 276.06% 571.83% 304.23% -40.85% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 12.91 11.45 10.60 9.65 12.26 14.35 11.67 1.63%
  YoY % 12.75% 8.02% 9.84% -21.29% -14.56% 22.96% -
  Horiz. % 110.63% 98.11% 90.83% 82.69% 105.06% 122.96% 100.00%
EPS -3.43 0.02 -0.71 -1.91 -1.66 0.17 -0.32 46.14%
  YoY % -17,250.00% 102.82% 62.83% -15.06% -1,076.47% 153.13% -
  Horiz. % 1,071.88% -6.25% 221.88% 596.88% 518.75% -53.12% 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 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 0.4500 -2.67%
  YoY % -22.45% 36.11% -23.40% -38.96% 32.76% 28.89% -
  Horiz. % 84.44% 108.89% 80.00% 104.44% 171.11% 128.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,072
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 11.74 10.41 9.64 8.77 10.51 12.36 9.92 2.73%
  YoY % 12.78% 7.99% 9.92% -16.56% -14.97% 24.60% -
  Horiz. % 118.35% 104.94% 97.18% 88.41% 105.95% 124.60% 100.00%
EPS -3.12 0.02 -0.64 -1.73 -1.42 0.15 -0.27 47.91%
  YoY % -15,700.00% 103.12% 63.01% -21.83% -1,046.67% 155.56% -
  Horiz. % 1,155.56% -7.41% 237.04% 640.74% 525.93% -55.56% 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 0.3455 0.4455 0.3273 0.4273 0.6598 0.4996 0.3824 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.07% 30.65% -
  Horiz. % 90.35% 116.50% 85.59% 111.74% 172.54% 130.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 -
Price 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 0.3100 -
P/RPS 3.87 14.68 11.79 7.93 3.96 2.79 2.66 6.18%
  YoY % -73.64% 24.51% 48.68% 100.25% 41.94% 4.89% -
  Horiz. % 145.49% 551.88% 443.23% 298.12% 148.87% 104.89% 100.00%
P/EPS -14.57 8,213.71 -176.71 -40.09 -29.22 235.29 -96.88 -26.14%
  YoY % -100.18% 4,748.13% -340.78% -37.20% -112.42% 342.87% -
  Horiz. % 15.04% -8,478.23% 182.40% 41.38% 30.16% -242.87% 100.00%
EY -6.86 0.01 -0.57 -2.49 -3.42 0.43 -1.03 35.43%
  YoY % -68,700.01% 101.75% 77.11% 27.19% -895.35% 141.75% -
  Horiz. % 666.02% -0.97% 55.34% 241.75% 332.04% -41.75% 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 1.32 3.43 3.47 1.63 0.63 0.69 0.69 10.93%
  YoY % -61.52% -1.15% 112.88% 158.73% -8.70% 0.00% -
  Horiz. % 191.30% 497.10% 502.90% 236.23% 91.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 23/05/12 -
Price 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 0.2800 -
P/RPS 3.25 6.29 9.81 8.50 4.04 2.82 2.40 4.97%
  YoY % -48.33% -35.88% 15.41% 110.40% 43.26% 17.50% -
  Horiz. % 135.42% 262.08% 408.75% 354.17% 168.33% 117.50% 100.00%
P/EPS -12.24 3,520.16 -147.03 -42.97 -29.82 238.24 -87.50 -26.99%
  YoY % -100.35% 2,494.18% -242.17% -44.10% -112.52% 372.27% -
  Horiz. % 13.99% -4,023.04% 168.03% 49.11% 34.08% -272.27% 100.00%
EY -8.17 0.03 -0.68 -2.33 -3.35 0.42 -1.14 37.03%
  YoY % -27,333.33% 104.41% 70.82% 30.45% -897.62% 136.84% -
  Horiz. % 716.67% -2.63% 59.65% 204.39% 293.86% -36.84% 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 1.11 1.47 2.89 1.74 0.64 0.70 0.62 9.76%
  YoY % -24.49% -49.13% 66.09% 171.88% -8.57% 12.90% -
  Horiz. % 179.03% 237.10% 466.13% 280.65% 103.23% 112.90% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. What you must know about JAKS What you must know about JAKS
3. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
4. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
5. Stocks on Radar - MyEG Services AmInvest Research Reports
Partners & Brokers