Highlights

[VERSATL] YoY Quarter Result on 2014-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -9.36%    YoY -     -13.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Revenue 14,278 11,961 10,740 11,897 14,947 16,562 13,693 0.67%
  YoY % 19.37% 11.37% -9.73% -20.41% -9.75% 20.95% -
  Horiz. % 104.27% 87.35% 78.43% 86.88% 109.16% 120.95% 100.00%
PBT 4 316 1,152 -2,301 -2,039 -538 -2,291 -
  YoY % -98.73% -72.57% 150.07% -12.85% -279.00% 76.52% -
  Horiz. % -0.17% -13.79% -50.28% 100.44% 89.00% 23.48% 100.00%
Tax 0 0 0 0 4 0 -6 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -66.67% -0.00% 100.00%
NP 4 316 1,152 -2,301 -2,035 -538 -2,297 -
  YoY % -98.73% -72.57% 150.07% -13.07% -278.25% 76.58% -
  Horiz. % -0.17% -13.76% -50.15% 100.17% 88.59% 23.42% 100.00%
NP to SH 4 316 1,152 -2,301 -2,035 -538 -2,297 -
  YoY % -98.73% -72.57% 150.07% -13.07% -278.25% 76.58% -
  Horiz. % -0.17% -13.76% -50.15% 100.17% 88.59% 23.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,274 11,645 9,588 14,198 16,982 17,100 15,990 -1.80%
  YoY % 22.58% 21.45% -32.47% -16.39% -0.69% 6.94% -
  Horiz. % 89.27% 72.83% 59.96% 88.79% 106.20% 106.94% 100.00%
Net Worth 58,669 50,455 51,629 61,950 70,782 49,408 50,799 2.33%
  YoY % 16.28% -2.27% -16.66% -12.48% 43.26% -2.74% -
  Horiz. % 115.49% 99.32% 101.63% 121.95% 139.34% 97.26% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Net Worth 58,669 50,455 51,629 61,950 70,782 49,408 50,799 2.33%
  YoY % 16.28% -2.27% -16.66% -12.48% 43.26% -2.74% -
  Horiz. % 115.49% 99.32% 101.63% 121.95% 139.34% 97.26% 100.00%
NOSH 117,338 117,338 117,338 110,625 110,597 109,795 110,432 0.97%
  YoY % 0.00% 0.00% 6.07% 0.02% 0.73% -0.58% -
  Horiz. % 106.25% 106.25% 106.25% 100.17% 100.15% 99.42% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
NP Margin 0.03 % 2.64 % 10.73 % -19.34 % -13.61 % -3.25 % -16.77 % -
  YoY % -98.86% -75.40% 155.48% -42.10% -318.77% 80.62% -
  Horiz. % -0.18% -15.74% -63.98% 115.32% 81.16% 19.38% 100.00%
ROE 0.01 % 0.63 % 2.23 % -3.71 % -2.88 % -1.09 % -4.52 % -
  YoY % -98.41% -71.75% 160.11% -28.82% -164.22% 75.88% -
  Horiz. % -0.22% -13.94% -49.34% 82.08% 63.72% 24.12% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 12.17 10.19 9.15 10.75 13.51 15.08 12.40 -0.30%
  YoY % 19.43% 11.37% -14.88% -20.43% -10.41% 21.61% -
  Horiz. % 98.15% 82.18% 73.79% 86.69% 108.95% 121.61% 100.00%
EPS 0.00 0.27 0.98 -2.08 -1.84 -0.49 -2.08 -
  YoY % 0.00% -72.45% 147.12% -13.04% -275.51% 76.44% -
  Horiz. % -0.00% -12.98% -47.12% 100.00% 88.46% 23.56% 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 0.4300 0.4400 0.5600 0.6400 0.4500 0.4600 1.34%
  YoY % 16.28% -2.27% -21.43% -12.50% 42.22% -2.17% -
  Horiz. % 108.70% 93.48% 95.65% 121.74% 139.13% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
RPS 11.06 9.27 8.32 9.22 11.58 12.83 10.61 0.67%
  YoY % 19.31% 11.42% -9.76% -20.38% -9.74% 20.92% -
  Horiz. % 104.24% 87.37% 78.42% 86.90% 109.14% 120.92% 100.00%
EPS 0.00 0.24 0.89 -1.78 -1.58 -0.42 -1.78 -
  YoY % 0.00% -73.03% 150.00% -12.66% -276.19% 76.40% -
  Horiz. % -0.00% -13.48% -50.00% 100.00% 88.76% 23.60% 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 0.4545 0.3909 0.4000 0.4800 0.5484 0.3828 0.3936 2.33%
  YoY % 16.27% -2.28% -16.67% -12.47% 43.26% -2.74% -
  Horiz. % 115.47% 99.31% 101.63% 121.95% 139.33% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 -
Price 0.6500 1.3400 0.7350 0.8800 0.4350 0.2500 0.1000 -
P/RPS 5.34 13.15 8.03 8.18 3.22 1.66 0.81 35.17%
  YoY % -59.39% 63.76% -1.83% 154.04% 93.98% 104.94% -
  Horiz. % 659.26% 1,623.46% 991.36% 1,009.88% 397.53% 204.94% 100.00%
P/EPS 19,067.53 497.58 74.86 -42.31 -23.64 -51.02 -4.81 -
  YoY % 3,732.05% 564.68% 276.93% -78.98% 53.67% -960.71% -
  Horiz. % -396,414.34% -10,344.70% -1,556.34% 879.63% 491.48% 1,060.71% 100.00%
EY 0.01 0.20 1.34 -2.36 -4.23 -1.96 -20.80 -
  YoY % -95.00% -85.07% 156.78% 44.21% -115.82% 90.58% -
  Horiz. % -0.05% -0.96% -6.44% 11.35% 20.34% 9.42% 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 1.30 3.12 1.67 1.57 0.68 0.56 0.22 32.83%
  YoY % -58.33% 86.83% 6.37% 130.88% 21.43% 154.55% -
  Horiz. % 590.91% 1,418.18% 759.09% 713.64% 309.09% 254.55% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 CAGR
Date 14/02/18 27/02/17 26/02/16 23/02/15 25/02/14 26/11/12 29/11/11 -
Price 0.5800 1.3600 0.7200 0.8100 0.4200 0.2400 0.2900 -
P/RPS 4.77 13.34 7.87 7.53 3.11 1.59 2.34 12.05%
  YoY % -64.24% 69.50% 4.52% 142.12% 95.60% -32.05% -
  Horiz. % 203.85% 570.09% 336.32% 321.79% 132.91% 67.95% 100.00%
P/EPS 17,014.11 505.00 73.34 -38.94 -22.83 -48.98 -13.94 -
  YoY % 3,269.13% 588.57% 288.34% -70.57% 53.39% -251.36% -
  Horiz. % -122,052.44% -3,622.67% -526.11% 279.34% 163.77% 351.36% 100.00%
EY 0.01 0.20 1.36 -2.57 -4.38 -2.04 -7.17 -
  YoY % -95.00% -85.29% 152.92% 41.32% -114.71% 71.55% -
  Horiz. % -0.14% -2.79% -18.97% 35.84% 61.09% 28.45% 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 1.16 3.16 1.64 1.45 0.66 0.53 0.63 10.25%
  YoY % -63.29% 92.68% 13.10% 119.70% 24.53% -15.87% -
  Horiz. % 184.13% 501.59% 260.32% 230.16% 104.76% 84.13% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers