Highlights

[VERSATL] YoY Quarter Result on 2017-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     300.00%    YoY -     112.14%
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 - 129,169
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 10.19 8.41 8.55 9.75 10.89 11.63 -1.37%
  YoY % 4.71% 21.17% -1.64% -12.31% -10.47% -6.36% -
  Horiz. % 91.75% 87.62% 72.31% 73.52% 83.83% 93.64% 100.00%
EPS -2.00 0.07 -0.61 0.32 -1.63 -0.06 0.19 -
  YoY % -2,957.14% 111.48% -290.62% 119.63% -2,616.67% -131.58% -
  Horiz. % -1,052.63% 36.84% -321.05% 168.42% -857.89% -31.58% 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 0.4545 0.3364 0.4000 0.6091 0.5064 0.3914 0.35%
  YoY % -11.99% 35.11% -15.90% -34.33% 20.28% 29.38% -
  Horiz. % 102.20% 116.12% 85.95% 102.20% 155.62% 129.38% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers