Highlights

[VERSATL] YoY Quarter Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -14.60%    YoY -     -2,434.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 13,147 10,852 11,031 12,591 14,050 15,011 14,615 -1.68%
  YoY % 21.15% -1.62% -12.39% -10.38% -6.40% 2.71% -
  Horiz. % 89.96% 74.25% 75.48% 86.15% 96.13% 102.71% 100.00%
PBT 96 -791 412 -2,104 -547 247 -498 -
  YoY % 112.14% -291.99% 119.58% -284.64% -321.46% 149.60% -
  Horiz. % -19.28% 158.84% -82.73% 422.49% 109.84% -49.60% 100.00%
Tax 0 0 0 0 464 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP 96 -791 412 -2,104 -83 247 -498 -
  YoY % 112.14% -291.99% 119.58% -2,434.94% -133.60% 149.60% -
  Horiz. % -19.28% 158.84% -82.73% 422.49% 16.67% -49.60% 100.00%
NP to SH 96 -791 412 -2,104 -83 247 -498 -
  YoY % 112.14% -291.99% 119.58% -2,434.94% -133.60% 149.60% -
  Horiz. % -19.28% 158.84% -82.73% 422.49% 16.67% -49.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,051 11,643 10,619 14,695 14,133 14,764 15,113 -2.32%
  YoY % 12.09% 9.64% -27.74% 3.98% -4.27% -2.31% -
  Horiz. % 86.36% 77.04% 70.26% 97.23% 93.52% 97.69% 100.00%
Net Worth 58,669 43,415 51,629 78,623 65,362 50,522 53,119 1.60%
  YoY % 35.14% -15.91% -34.33% 20.29% 29.37% -4.89% -
  Horiz. % 110.45% 81.73% 97.19% 148.01% 123.05% 95.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 58,669 43,415 51,629 78,623 65,362 50,522 53,119 1.60%
  YoY % 35.14% -15.91% -34.33% 20.29% 29.37% -4.89% -
  Horiz. % 110.45% 81.73% 97.19% 148.01% 123.05% 95.11% 100.00%
NOSH 117,338 117,338 117,338 110,736 103,750 112,272 110,666 0.94%
  YoY % 0.00% 0.00% 5.96% 6.73% -7.59% 1.45% -
  Horiz. % 106.03% 106.03% 106.03% 100.06% 93.75% 101.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 0.73 % -7.29 % 3.73 % -16.71 % -0.59 % 1.65 % -3.41 % -
  YoY % 110.01% -295.44% 122.32% -2,732.20% -135.76% 148.39% -
  Horiz. % -21.41% 213.78% -109.38% 490.03% 17.30% -48.39% 100.00%
ROE 0.16 % -1.82 % 0.80 % -2.68 % -0.13 % 0.49 % -0.94 % -
  YoY % 108.79% -327.50% 129.85% -1,961.54% -126.53% 152.13% -
  Horiz. % -17.02% 193.62% -85.11% 285.11% 13.83% -52.13% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 11.20 9.25 9.40 11.37 13.54 13.37 13.21 -2.60%
  YoY % 21.08% -1.60% -17.33% -16.03% 1.27% 1.21% -
  Horiz. % 84.78% 70.02% 71.16% 86.07% 102.50% 101.21% 100.00%
EPS 0.08 -0.67 0.35 -1.90 -0.08 0.22 -0.45 -
  YoY % 111.94% -291.43% 118.42% -2,275.00% -136.36% 148.89% -
  Horiz. % -17.78% 148.89% -77.78% 422.22% 17.78% -48.89% 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 0.3700 0.4400 0.7100 0.6300 0.4500 0.4800 0.65%
  YoY % 35.14% -15.91% -38.03% 12.70% 40.00% -6.25% -
  Horiz. % 104.17% 77.08% 91.67% 147.92% 131.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 10.19 8.41 8.55 9.75 10.89 11.63 11.32 -1.67%
  YoY % 21.17% -1.64% -12.31% -10.47% -6.36% 2.74% -
  Horiz. % 90.02% 74.29% 75.53% 86.13% 96.20% 102.74% 100.00%
EPS 0.07 -0.61 0.32 -1.63 -0.06 0.19 -0.39 -
  YoY % 111.48% -290.62% 119.63% -2,616.67% -131.58% 148.72% -
  Horiz. % -17.95% 156.41% -82.05% 417.95% 15.38% -48.72% 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 0.4545 0.3364 0.4000 0.6091 0.5064 0.3914 0.4116 1.60%
  YoY % 35.11% -15.90% -34.33% 20.28% 29.38% -4.91% -
  Horiz. % 110.42% 81.73% 97.18% 147.98% 123.03% 95.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 -
Price 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 0.1200 -
P/RPS 6.43 12.87 7.45 5.01 3.36 2.09 0.91 36.68%
  YoY % -50.04% 72.75% 48.70% 49.11% 60.77% 129.67% -
  Horiz. % 706.59% 1,414.29% 818.68% 550.55% 369.23% 229.67% 100.00%
P/EPS 880.04 -176.53 199.36 -30.00 -568.75 127.27 -26.67 -
  YoY % 598.52% -188.55% 764.53% 94.73% -546.88% 577.20% -
  Horiz. % -3,299.74% 661.90% -747.51% 112.49% 2,132.55% -477.20% 100.00%
EY 0.11 -0.57 0.50 -3.33 -0.18 0.79 -3.75 -
  YoY % 119.30% -214.00% 115.02% -1,750.00% -122.78% 121.07% -
  Horiz. % -2.93% 15.20% -13.33% 88.80% 4.80% -21.07% 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 1.44 3.22 1.59 0.80 0.72 0.62 0.25 32.29%
  YoY % -55.28% 102.52% 98.75% 11.11% 16.13% 148.00% -
  Horiz. % 576.00% 1,288.00% 636.00% 320.00% 288.00% 248.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 -
Price 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 0.1200 -
P/RPS 8.30 14.71 7.77 7.74 3.66 1.94 0.91 42.37%
  YoY % -43.58% 89.32% 0.39% 111.48% 88.66% 113.19% -
  Horiz. % 912.09% 1,616.48% 853.85% 850.55% 402.20% 213.19% 100.00%
P/EPS 1,136.72 -201.75 207.91 -46.32 -618.75 118.18 -26.67 -
  YoY % 663.43% -197.04% 548.86% 92.51% -623.57% 543.12% -
  Horiz. % -4,262.17% 756.47% -779.57% 173.68% 2,320.02% -443.12% 100.00%
EY 0.09 -0.50 0.48 -2.16 -0.16 0.85 -3.75 -
  YoY % 118.00% -204.17% 122.22% -1,250.00% -118.82% 122.67% -
  Horiz. % -2.40% 13.33% -12.80% 57.60% 4.27% -22.67% 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 1.86 3.68 1.66 1.24 0.79 0.58 0.25 37.81%
  YoY % -49.46% 121.69% 33.87% 56.96% 36.21% 132.00% -
  Horiz. % 744.00% 1,472.00% 664.00% 496.00% 316.00% 232.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
2. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
3. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
5. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
6. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
7. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
8. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers