Highlights

[VERSATL] YoY Quarter Result on 2016-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     4.70%    YoY -     -291.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,823 13,767 13,147 10,852 11,031 12,591 14,050 -2.83%
  YoY % -14.12% 4.72% 21.15% -1.62% -12.39% -10.38% -
  Horiz. % 84.15% 97.99% 93.57% 77.24% 78.51% 89.62% 100.00%
PBT -1,407 -2,580 96 -791 412 -2,104 -547 17.05%
  YoY % 45.47% -2,787.50% 112.14% -291.99% 119.58% -284.64% -
  Horiz. % 257.22% 471.66% -17.55% 144.61% -75.32% 384.64% 100.00%
Tax 0 0 0 0 0 0 464 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -1,407 -2,580 96 -791 412 -2,104 -83 60.24%
  YoY % 45.47% -2,787.50% 112.14% -291.99% 119.58% -2,434.94% -
  Horiz. % 1,695.18% 3,108.43% -115.66% 953.01% -496.39% 2,534.94% 100.00%
NP to SH -1,407 -2,580 96 -791 412 -2,104 -83 60.24%
  YoY % 45.47% -2,787.50% 112.14% -291.99% 119.58% -2,434.94% -
  Horiz. % 1,695.18% 3,108.43% -115.66% 953.01% -496.39% 2,534.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,230 16,347 13,051 11,643 10,619 14,695 14,133 -1.09%
  YoY % -19.07% 25.25% 12.09% 9.64% -27.74% 3.98% -
  Horiz. % 93.61% 115.67% 92.34% 82.38% 75.14% 103.98% 100.00%
Net Worth 45,433 51,628 58,669 43,415 51,629 78,623 65,362 -5.88%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.33% 20.29% -
  Horiz. % 69.51% 78.99% 89.76% 66.42% 78.99% 120.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,433 51,628 58,669 43,415 51,629 78,623 65,362 -5.88%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.33% 20.29% -
  Horiz. % 69.51% 78.99% 89.76% 66.42% 78.99% 120.29% 100.00%
NOSH 141,979 129,072 117,338 117,338 117,338 110,736 103,750 5.36%
  YoY % 10.00% 10.00% 0.00% 0.00% 5.96% 6.73% -
  Horiz. % 136.85% 124.41% 113.10% 113.10% 113.10% 106.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -11.90 % -18.74 % 0.73 % -7.29 % 3.73 % -16.71 % -0.59 % 64.95%
  YoY % 36.50% -2,667.12% 110.01% -295.44% 122.32% -2,732.20% -
  Horiz. % 2,016.95% 3,176.27% -123.73% 1,235.59% -632.20% 2,832.20% 100.00%
ROE -3.10 % -5.00 % 0.16 % -1.82 % 0.80 % -2.68 % -0.13 % 69.62%
  YoY % 38.00% -3,225.00% 108.79% -327.50% 129.85% -1,961.54% -
  Horiz. % 2,384.62% 3,846.15% -123.08% 1,400.00% -615.38% 2,061.54% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.33 10.67 11.20 9.25 9.40 11.37 13.54 -7.77%
  YoY % -21.93% -4.73% 21.08% -1.60% -17.33% -16.03% -
  Horiz. % 61.52% 78.80% 82.72% 68.32% 69.42% 83.97% 100.00%
EPS -0.99 -2.00 0.08 -0.67 0.35 -1.90 -0.08 52.06%
  YoY % 50.50% -2,600.00% 111.94% -291.43% 118.42% -2,275.00% -
  Horiz. % 1,237.50% 2,500.00% -100.00% 837.50% -437.50% 2,375.00% 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 0.3200 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 -10.67%
  YoY % -20.00% -20.00% 35.14% -15.91% -38.03% 12.70% -
  Horiz. % 50.79% 63.49% 79.37% 58.73% 69.84% 112.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.64 5.41 5.16 4.26 4.33 4.94 5.52 -2.85%
  YoY % -14.23% 4.84% 21.13% -1.62% -12.35% -10.51% -
  Horiz. % 84.06% 98.01% 93.48% 77.17% 78.44% 89.49% 100.00%
EPS -0.55 -1.01 0.04 -0.31 0.16 -0.83 -0.03 62.35%
  YoY % 45.54% -2,625.00% 112.90% -293.75% 119.28% -2,666.67% -
  Horiz. % 1,833.33% 3,366.67% -133.33% 1,033.33% -533.33% 2,766.67% 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 0.1784 0.2028 0.2304 0.1705 0.2028 0.3088 0.2567 -5.88%
  YoY % -12.03% -11.98% 35.13% -15.93% -34.33% 20.30% -
  Horiz. % 69.50% 79.00% 89.75% 66.42% 79.00% 120.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2800 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 -
P/RPS 3.36 6.47 6.43 12.87 7.45 5.01 3.36 -
  YoY % -48.07% 0.62% -50.04% 72.75% 48.70% 49.11% -
  Horiz. % 100.00% 192.56% 191.37% 383.04% 221.73% 149.11% 100.00%
P/EPS -28.25 -34.52 880.04 -176.53 199.36 -30.00 -568.75 -39.36%
  YoY % 18.16% -103.92% 598.52% -188.55% 764.53% 94.73% -
  Horiz. % 4.97% 6.07% -154.73% 31.04% -35.05% 5.27% 100.00%
EY -3.54 -2.90 0.11 -0.57 0.50 -3.33 -0.18 64.26%
  YoY % -22.07% -2,736.36% 119.30% -214.00% 115.02% -1,750.00% -
  Horiz. % 1,966.67% 1,611.11% -61.11% 316.67% -277.78% 1,850.00% 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 0.88 1.73 1.44 3.22 1.59 0.80 0.72 3.40%
  YoY % -49.13% 20.14% -55.28% 102.52% 98.75% 11.11% -
  Horiz. % 122.22% 240.28% 200.00% 447.22% 220.83% 111.11% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.2800 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 -
P/RPS 3.36 4.41 8.30 14.71 7.77 7.74 3.66 -1.41%
  YoY % -23.81% -46.87% -43.58% 89.32% 0.39% 111.48% -
  Horiz. % 91.80% 120.49% 226.78% 401.91% 212.30% 211.48% 100.00%
P/EPS -28.25 -23.51 1,136.72 -201.75 207.91 -46.32 -618.75 -40.20%
  YoY % -20.16% -102.07% 663.43% -197.04% 548.86% 92.51% -
  Horiz. % 4.57% 3.80% -183.71% 32.61% -33.60% 7.49% 100.00%
EY -3.54 -4.25 0.09 -0.50 0.48 -2.16 -0.16 67.51%
  YoY % 16.71% -4,822.22% 118.00% -204.17% 122.22% -1,250.00% -
  Horiz. % 2,212.50% 2,656.25% -56.25% 312.50% -300.00% 1,350.00% 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 0.88 1.18 1.86 3.68 1.66 1.24 0.79 1.81%
  YoY % -25.42% -36.56% -49.46% 121.69% 33.87% 56.96% -
  Horiz. % 111.39% 149.37% 235.44% 465.82% 210.13% 156.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

339  418  603  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.36+0.12 
 KTB 0.165+0.05 
 LUSTER-WA 0.165+0.035 
 XOX 0.1250.00 
 AT 0.095-0.005 
 MLAB 0.0350.00 
 PHB 0.03+0.01 
 SALCON-WB 0.15+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS