Highlights

[VERSATL] YoY Quarter Result on 2015-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     118.40%    YoY -     119.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 13,767 13,147 10,852 11,031 12,591 14,050 15,011 -1.37%
  YoY % 4.72% 21.15% -1.62% -12.39% -10.38% -6.40% -
  Horiz. % 91.71% 87.58% 72.29% 73.49% 83.88% 93.60% 100.00%
PBT -2,580 96 -791 412 -2,104 -547 247 -
  YoY % -2,787.50% 112.14% -291.99% 119.58% -284.64% -321.46% -
  Horiz. % -1,044.53% 38.87% -320.24% 166.80% -851.82% -221.46% 100.00%
Tax 0 0 0 0 0 464 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 -2,580 96 -791 412 -2,104 -83 247 -
  YoY % -2,787.50% 112.14% -291.99% 119.58% -2,434.94% -133.60% -
  Horiz. % -1,044.53% 38.87% -320.24% 166.80% -851.82% -33.60% 100.00%
NP to SH -2,580 96 -791 412 -2,104 -83 247 -
  YoY % -2,787.50% 112.14% -291.99% 119.58% -2,434.94% -133.60% -
  Horiz. % -1,044.53% 38.87% -320.24% 166.80% -851.82% -33.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 16,347 13,051 11,643 10,619 14,695 14,133 14,764 1.64%
  YoY % 25.25% 12.09% 9.64% -27.74% 3.98% -4.27% -
  Horiz. % 110.72% 88.40% 78.86% 71.92% 99.53% 95.73% 100.00%
Net Worth 51,628 58,669 43,415 51,629 78,623 65,362 50,522 0.35%
  YoY % -12.00% 35.14% -15.91% -34.33% 20.29% 29.37% -
  Horiz. % 102.19% 116.12% 85.93% 102.19% 155.62% 129.37% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 51,628 58,669 43,415 51,629 78,623 65,362 50,522 0.35%
  YoY % -12.00% 35.14% -15.91% -34.33% 20.29% 29.37% -
  Horiz. % 102.19% 116.12% 85.93% 102.19% 155.62% 129.37% 100.00%
NOSH 129,072 117,338 117,338 117,338 110,736 103,750 112,272 2.25%
  YoY % 10.00% 0.00% 0.00% 5.96% 6.73% -7.59% -
  Horiz. % 114.96% 104.51% 104.51% 104.51% 98.63% 92.41% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin -18.74 % 0.73 % -7.29 % 3.73 % -16.71 % -0.59 % 1.65 % -
  YoY % -2,667.12% 110.01% -295.44% 122.32% -2,732.20% -135.76% -
  Horiz. % -1,135.76% 44.24% -441.82% 226.06% -1,012.73% -35.76% 100.00%
ROE -5.00 % 0.16 % -1.82 % 0.80 % -2.68 % -0.13 % 0.49 % -
  YoY % -3,225.00% 108.79% -327.50% 129.85% -1,961.54% -126.53% -
  Horiz. % -1,020.41% 32.65% -371.43% 163.27% -546.94% -26.53% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 10.67 11.20 9.25 9.40 11.37 13.54 13.37 -3.54%
  YoY % -4.73% 21.08% -1.60% -17.33% -16.03% 1.27% -
  Horiz. % 79.81% 83.77% 69.18% 70.31% 85.04% 101.27% 100.00%
EPS -2.00 0.08 -0.67 0.35 -1.90 -0.08 0.22 -
  YoY % -2,600.00% 111.94% -291.43% 118.42% -2,275.00% -136.36% -
  Horiz. % -909.09% 36.36% -304.55% 159.09% -863.64% -36.36% 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 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 0.4500 -1.87%
  YoY % -20.00% 35.14% -15.91% -38.03% 12.70% 40.00% -
  Horiz. % 88.89% 111.11% 82.22% 97.78% 157.78% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 9.70 9.26 7.64 7.77 8.87 9.90 10.57 -1.36%
  YoY % 4.75% 21.20% -1.67% -12.40% -10.40% -6.34% -
  Horiz. % 91.77% 87.61% 72.28% 73.51% 83.92% 93.66% 100.00%
EPS -1.82 0.07 -0.56 0.29 -1.48 -0.06 0.17 -
  YoY % -2,700.00% 112.50% -293.10% 119.59% -2,366.67% -135.29% -
  Horiz. % -1,070.59% 41.18% -329.41% 170.59% -870.59% -35.29% 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 0.4132 0.3058 0.3636 0.5538 0.4604 0.3558 0.35%
  YoY % -12.00% 35.12% -15.90% -34.34% 20.29% 29.40% -
  Horiz. % 102.19% 116.13% 85.95% 102.19% 155.65% 129.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 -
Price 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 0.2800 -
P/RPS 6.47 6.43 12.87 7.45 5.01 3.36 2.09 19.80%
  YoY % 0.62% -50.04% 72.75% 48.70% 49.11% 60.77% -
  Horiz. % 309.57% 307.66% 615.79% 356.46% 239.71% 160.77% 100.00%
P/EPS -34.52 880.04 -176.53 199.36 -30.00 -568.75 127.27 -
  YoY % -103.92% 598.52% -188.55% 764.53% 94.73% -546.88% -
  Horiz. % -27.12% 691.47% -138.71% 156.64% -23.57% -446.88% 100.00%
EY -2.90 0.11 -0.57 0.50 -3.33 -0.18 0.79 -
  YoY % -2,736.36% 119.30% -214.00% 115.02% -1,750.00% -122.78% -
  Horiz. % -367.09% 13.92% -72.15% 63.29% -421.52% -22.78% 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 1.73 1.44 3.22 1.59 0.80 0.72 0.62 17.83%
  YoY % 20.14% -55.28% 102.52% 98.75% 11.11% 16.13% -
  Horiz. % 279.03% 232.26% 519.35% 256.45% 129.03% 116.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 -
Price 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 0.2600 -
P/RPS 4.41 8.30 14.71 7.77 7.74 3.66 1.94 14.03%
  YoY % -46.87% -43.58% 89.32% 0.39% 111.48% 88.66% -
  Horiz. % 227.32% 427.84% 758.25% 400.52% 398.97% 188.66% 100.00%
P/EPS -23.51 1,136.72 -201.75 207.91 -46.32 -618.75 118.18 -
  YoY % -102.07% 663.43% -197.04% 548.86% 92.51% -623.57% -
  Horiz. % -19.89% 961.85% -170.71% 175.93% -39.19% -523.57% 100.00%
EY -4.25 0.09 -0.50 0.48 -2.16 -0.16 0.85 -
  YoY % -4,822.22% 118.00% -204.17% 122.22% -1,250.00% -118.82% -
  Horiz. % -500.00% 10.59% -58.82% 56.47% -254.12% -18.82% 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 1.18 1.86 3.68 1.66 1.24 0.79 0.58 12.02%
  YoY % -36.56% -49.46% 121.69% 33.87% 56.96% 36.21% -
  Horiz. % 203.45% 320.69% 634.48% 286.21% 213.79% 136.21% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers