Highlights

[VERSATL] YoY Quarter Result on 2016-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     139.95%    YoY -     -72.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 10,299 12,643 14,278 11,961 10,740 11,897 14,947 -6.02%
  YoY % -18.54% -11.45% 19.37% 11.37% -9.73% -20.41% -
  Horiz. % 68.90% 84.59% 95.52% 80.02% 71.85% 79.59% 100.00%
PBT -2,768 -3,882 4 316 1,152 -2,301 -2,039 5.22%
  YoY % 28.70% -97,150.00% -98.73% -72.57% 150.07% -12.85% -
  Horiz. % 135.75% 190.39% -0.20% -15.50% -56.50% 112.85% 100.00%
Tax 0 -6 0 0 0 0 4 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -150.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -2,768 -3,888 4 316 1,152 -2,301 -2,035 5.26%
  YoY % 28.81% -97,300.00% -98.73% -72.57% 150.07% -13.07% -
  Horiz. % 136.02% 191.06% -0.20% -15.53% -56.61% 113.07% 100.00%
NP to SH -2,768 -3,888 4 316 1,152 -2,301 -2,035 5.26%
  YoY % 28.81% -97,300.00% -98.73% -72.57% 150.07% -13.07% -
  Horiz. % 136.02% 191.06% -0.20% -15.53% -56.61% 113.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,067 16,531 14,274 11,645 9,588 14,198 16,982 -4.27%
  YoY % -20.95% 15.81% 22.58% 21.45% -32.47% -16.39% -
  Horiz. % 76.95% 97.34% 84.05% 68.57% 56.46% 83.61% 100.00%
Net Worth 42,593 42,593 58,669 50,455 51,629 61,950 70,782 -8.11%
  YoY % -0.00% -27.40% 16.28% -2.27% -16.66% -12.48% -
  Horiz. % 60.18% 60.18% 82.89% 71.28% 72.94% 87.52% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 42,593 42,593 58,669 50,455 51,629 61,950 70,782 -8.11%
  YoY % -0.00% -27.40% 16.28% -2.27% -16.66% -12.48% -
  Horiz. % 60.18% 60.18% 82.89% 71.28% 72.94% 87.52% 100.00%
NOSH 141,979 129,072 117,338 117,338 117,338 110,625 110,597 4.25%
  YoY % 10.00% 10.00% 0.00% 0.00% 6.07% 0.02% -
  Horiz. % 128.37% 116.70% 106.09% 106.09% 106.09% 100.02% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -26.88 % -30.75 % 0.03 % 2.64 % 10.73 % -19.34 % -13.61 % 12.01%
  YoY % 12.59% -102,600.00% -98.86% -75.40% 155.48% -42.10% -
  Horiz. % 197.50% 225.94% -0.22% -19.40% -78.84% 142.10% 100.00%
ROE -6.50 % -9.13 % 0.01 % 0.63 % 2.23 % -3.71 % -2.88 % 14.52%
  YoY % 28.81% -91,400.01% -98.41% -71.75% 160.11% -28.82% -
  Horiz. % 225.69% 317.01% -0.35% -21.87% -77.43% 128.82% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.25 9.80 12.17 10.19 9.15 10.75 13.51 -9.85%
  YoY % -26.02% -19.47% 19.43% 11.37% -14.88% -20.43% -
  Horiz. % 53.66% 72.54% 90.08% 75.43% 67.73% 79.57% 100.00%
EPS -1.95 -3.01 0.00 0.27 0.98 -2.08 -1.84 0.97%
  YoY % 35.22% 0.00% 0.00% -72.45% 147.12% -13.04% -
  Horiz. % 105.98% 163.59% -0.00% -14.67% -53.26% 113.04% 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 0.3000 0.3300 0.5000 0.4300 0.4400 0.5600 0.6400 -11.86%
  YoY % -9.09% -34.00% 16.28% -2.27% -21.43% -12.50% -
  Horiz. % 46.88% 51.56% 78.12% 67.19% 68.75% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.04 4.97 5.61 4.70 4.22 4.67 5.87 -6.03%
  YoY % -18.71% -11.41% 19.36% 11.37% -9.64% -20.44% -
  Horiz. % 68.82% 84.67% 95.57% 80.07% 71.89% 79.56% 100.00%
EPS -1.09 -1.53 0.00 0.12 0.45 -0.90 -0.80 5.29%
  YoY % 28.76% 0.00% 0.00% -73.33% 150.00% -12.50% -
  Horiz. % 136.25% 191.25% -0.00% -15.00% -56.25% 112.50% 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 0.1673 0.1673 0.2304 0.1981 0.2028 0.2433 0.2780 -8.11%
  YoY % 0.00% -27.39% 16.30% -2.32% -16.65% -12.48% -
  Horiz. % 60.18% 60.18% 82.88% 71.26% 72.95% 87.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2500 0.4300 0.6500 1.3400 0.7350 0.8800 0.4350 -
P/RPS 3.45 4.39 5.34 13.15 8.03 8.18 3.22 1.16%
  YoY % -21.41% -17.79% -59.39% 63.76% -1.83% 154.04% -
  Horiz. % 107.14% 136.34% 165.84% 408.39% 249.38% 254.04% 100.00%
P/EPS -12.82 -14.27 19,067.53 497.58 74.86 -42.31 -23.64 -9.69%
  YoY % 10.16% -100.07% 3,732.05% 564.68% 276.93% -78.98% -
  Horiz. % 54.23% 60.36% -80,657.91% -2,104.82% -316.67% 178.98% 100.00%
EY -7.80 -7.01 0.01 0.20 1.34 -2.36 -4.23 10.73%
  YoY % -11.27% -70,200.01% -95.00% -85.07% 156.78% 44.21% -
  Horiz. % 184.40% 165.72% -0.24% -4.73% -31.68% 55.79% 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 0.83 1.30 1.30 3.12 1.67 1.57 0.68 3.38%
  YoY % -36.15% 0.00% -58.33% 86.83% 6.37% 130.88% -
  Horiz. % 122.06% 191.18% 191.18% 458.82% 245.59% 230.88% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 14/02/18 27/02/17 26/02/16 23/02/15 25/02/14 -
Price 0.2550 0.4050 0.5800 1.3600 0.7200 0.8100 0.4200 -
P/RPS 3.52 4.13 4.77 13.34 7.87 7.53 3.11 2.08%
  YoY % -14.77% -13.42% -64.24% 69.50% 4.52% 142.12% -
  Horiz. % 113.18% 132.80% 153.38% 428.94% 253.05% 242.12% 100.00%
P/EPS -13.08 -13.45 17,014.11 505.00 73.34 -38.94 -22.83 -8.86%
  YoY % 2.75% -100.08% 3,269.13% 588.57% 288.34% -70.57% -
  Horiz. % 57.29% 58.91% -74,525.23% -2,212.00% -321.24% 170.57% 100.00%
EY -7.65 -7.44 0.01 0.20 1.36 -2.57 -4.38 9.74%
  YoY % -2.82% -74,500.01% -95.00% -85.29% 152.92% 41.32% -
  Horiz. % 174.66% 169.86% -0.23% -4.57% -31.05% 58.68% 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 0.85 1.23 1.16 3.16 1.64 1.45 0.66 4.30%
  YoY % -30.89% 6.03% -63.29% 92.68% 13.10% 119.70% -
  Horiz. % 128.79% 186.36% 175.76% 478.79% 248.48% 219.70% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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!
PARTNERS & BROKERS