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 - 141,979
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 9.26 7.64 7.77 8.87 9.90 10.57 10.29 -1.67%
  YoY % 21.20% -1.67% -12.40% -10.40% -6.34% 2.72% -
  Horiz. % 89.99% 74.25% 75.51% 86.20% 96.21% 102.72% 100.00%
EPS 0.07 -0.56 0.29 -1.48 -0.06 0.17 -0.35 -
  YoY % 112.50% -293.10% 119.59% -2,366.67% -135.29% 148.57% -
  Horiz. % -20.00% 160.00% -82.86% 422.86% 17.14% -48.57% 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 0.3058 0.3636 0.5538 0.4604 0.3558 0.3741 1.60%
  YoY % 35.12% -15.90% -34.34% 20.29% 29.40% -4.89% -
  Horiz. % 110.45% 81.74% 97.19% 148.04% 123.07% 95.11% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers