Highlights

[VERSATL] YoY Quarter Result on 2018-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     35.93%    YoY -     -2,787.50%
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 - 283,959
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.16 4.85 4.63 3.82 3.88 4.43 4.95 -2.86%
  YoY % -14.23% 4.75% 21.20% -1.55% -12.42% -10.51% -
  Horiz. % 84.04% 97.98% 93.54% 77.17% 78.38% 89.49% 100.00%
EPS -0.50 -0.91 0.03 -0.28 0.15 -0.74 -0.03 59.79%
  YoY % 45.05% -3,133.33% 110.71% -286.67% 120.27% -2,366.67% -
  Horiz. % 1,666.67% 3,033.33% -100.00% 933.33% -500.00% 2,466.67% 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 0.1600 0.1818 0.2066 0.1529 0.1818 0.2769 0.2302 -5.88%
  YoY % -11.99% -12.00% 35.12% -15.90% -34.34% 20.29% -
  Horiz. % 69.50% 78.97% 89.75% 66.42% 78.97% 120.29% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers