Highlights

[VERSATL] YoY Quarter Result on 2016-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -220.57%    YoY -     85.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Revenue 14,346 12,230 11,374 11,789 12,936 13,918 14,488 -0.12%
  YoY % 17.30% 7.53% -3.52% -8.87% -7.06% -3.93% -
  Horiz. % 99.02% 84.41% 78.51% 81.37% 89.29% 96.07% 100.00%
PBT -5,812 2,036 -1,320 -9,640 -3,533 200 3,173 -
  YoY % -385.46% 254.24% 86.31% -172.86% -1,866.50% -93.70% -
  Horiz. % -183.17% 64.17% -41.60% -303.81% -111.35% 6.30% 100.00%
Tax -914 -660 -69 -126 -415 1,383 64 -
  YoY % -38.48% -856.52% 45.24% 69.64% -130.01% 2,060.94% -
  Horiz. % -1,428.12% -1,031.25% -107.81% -196.88% -648.44% 2,160.94% 100.00%
NP -6,726 1,376 -1,389 -9,766 -3,948 1,583 3,237 -
  YoY % -588.81% 199.06% 85.78% -147.37% -349.40% -51.10% -
  Horiz. % -207.78% 42.51% -42.91% -301.70% -121.96% 48.90% 100.00%
NP to SH -6,726 1,376 -1,389 -9,766 -3,948 1,583 3,237 -
  YoY % -588.81% 199.06% 85.78% -147.37% -349.40% -51.10% -
  Horiz. % -207.78% 42.51% -42.91% -301.70% -121.96% 48.90% 100.00%
Tax Rate - % 32.42 % - % - % - % -691.50 % -2.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34,132.67% -
  Horiz. % 0.00% -1,604.95% 0.00% 0.00% 0.00% 34,232.67% 100.00%
Total Cost 21,072 10,854 12,763 21,555 16,884 12,335 11,251 7.90%
  YoY % 94.14% -14.96% -40.79% 27.67% 36.88% 9.63% -
  Horiz. % 187.29% 96.47% 113.44% 191.58% 150.07% 109.63% 100.00%
Net Worth 51,629 55,149 44,588 57,560 48,646 54,242 54,134 -0.57%
  YoY % -6.38% 23.68% -22.54% 18.32% -10.32% 0.20% -
  Horiz. % 95.37% 101.88% 82.37% 106.33% 89.86% 100.20% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 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
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 51,629 55,149 44,588 57,560 48,646 54,242 54,134 -0.57%
  YoY % -6.38% 23.68% -22.54% 18.32% -10.32% 0.20% -
  Horiz. % 95.37% 101.88% 82.37% 106.33% 89.86% 100.20% 100.00%
NOSH 117,338 117,338 117,338 110,693 110,560 110,699 110,477 0.73%
  YoY % 0.00% 0.00% 6.00% 0.12% -0.13% 0.20% -
  Horiz. % 106.21% 106.21% 106.21% 100.20% 100.07% 100.20% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -46.88 % 11.25 % -12.21 % -82.84 % -30.52 % 11.37 % 22.34 % -
  YoY % -516.71% 192.14% 85.26% -171.43% -368.43% -49.10% -
  Horiz. % -209.85% 50.36% -54.66% -370.81% -136.62% 50.90% 100.00%
ROE -13.03 % 2.50 % -3.12 % -16.97 % -8.12 % 2.92 % 5.98 % -
  YoY % -621.20% 180.13% 81.61% -108.99% -378.08% -51.17% -
  Horiz. % -217.89% 41.81% -52.17% -283.78% -135.79% 48.83% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.23 10.42 9.69 10.65 11.70 12.57 13.11 -0.84%
  YoY % 17.37% 7.53% -9.01% -8.97% -6.92% -4.12% -
  Horiz. % 93.29% 79.48% 73.91% 81.24% 89.24% 95.88% 100.00%
EPS -5.73 1.17 -1.18 -8.83 -3.57 1.43 2.93 -
  YoY % -589.74% 199.15% 86.64% -147.34% -349.65% -51.19% -
  Horiz. % -195.56% 39.93% -40.27% -301.37% -121.84% 48.81% 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 0.4400 0.4700 0.3800 0.5200 0.4400 0.4900 0.4900 -1.30%
  YoY % -6.38% 23.68% -26.92% 18.18% -10.20% 0.00% -
  Horiz. % 89.80% 95.92% 77.55% 106.12% 89.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.11 9.48 8.81 9.13 10.02 10.78 11.22 -0.12%
  YoY % 17.19% 7.60% -3.50% -8.88% -7.05% -3.92% -
  Horiz. % 99.02% 84.49% 78.52% 81.37% 89.30% 96.08% 100.00%
EPS -5.21 1.07 -1.08 -7.57 -3.06 1.23 2.51 -
  YoY % -586.92% 199.07% 85.73% -147.39% -348.78% -51.00% -
  Horiz. % -207.57% 42.63% -43.03% -301.59% -121.91% 49.00% 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 0.4000 0.4273 0.3455 0.4460 0.3769 0.4202 0.4194 -0.57%
  YoY % -6.39% 23.68% -22.53% 18.33% -10.30% 0.19% -
  Horiz. % 95.37% 101.88% 82.38% 106.34% 89.87% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 -
Price 0.5700 1.2900 0.6900 0.7500 0.4300 0.1200 0.1600 -
P/RPS 4.66 12.38 7.12 7.04 3.68 0.95 1.22 17.63%
  YoY % -62.36% 73.88% 1.14% 91.30% 287.37% -22.13% -
  Horiz. % 381.97% 1,014.75% 583.61% 577.05% 301.64% 77.87% 100.00%
P/EPS -9.94 110.01 -58.29 -8.50 -12.04 8.39 5.46 -
  YoY % -109.04% 288.73% -585.76% 29.40% -243.50% 53.66% -
  Horiz. % -182.05% 2,014.84% -1,067.58% -155.68% -220.51% 153.66% 100.00%
EY -10.06 0.91 -1.72 -11.76 -8.30 11.92 18.31 -
  YoY % -1,205.49% 152.91% 85.37% -41.69% -169.63% -34.90% -
  Horiz. % -54.94% 4.97% -9.39% -64.23% -45.33% 65.10% 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 2.74 1.82 1.44 0.98 0.24 0.33 18.07%
  YoY % -52.55% 50.55% 26.39% 46.94% 308.33% -27.27% -
  Horiz. % 393.94% 830.30% 551.52% 436.36% 296.97% 72.73% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/18 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 -
Price 0.4000 1.4500 1.4900 0.7800 0.3500 0.1300 0.1500 -
P/RPS 3.27 13.91 15.37 7.32 2.99 1.03 1.14 13.62%
  YoY % -76.49% -9.50% 109.97% 144.82% 190.29% -9.65% -
  Horiz. % 286.84% 1,220.18% 1,348.25% 642.11% 262.28% 90.35% 100.00%
P/EPS -6.98 123.65 -125.87 -8.84 -9.80 9.09 5.12 -
  YoY % -105.64% 198.24% -1,323.87% 9.80% -207.81% 77.54% -
  Horiz. % -136.33% 2,415.04% -2,458.40% -172.66% -191.41% 177.54% 100.00%
EY -14.33 0.81 -0.79 -11.31 -10.20 11.00 19.53 -
  YoY % -1,869.14% 202.53% 93.02% -10.88% -192.73% -43.68% -
  Horiz. % -73.37% 4.15% -4.05% -57.91% -52.23% 56.32% 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 0.91 3.09 3.92 1.50 0.80 0.27 0.31 13.94%
  YoY % -70.55% -21.17% 161.33% 87.50% 196.30% -12.90% -
  Horiz. % 293.55% 996.77% 1,264.52% 483.87% 258.06% 87.10% 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.
 


 

160  136  436  1453 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DYNACIA 0.0950.00 
 MTRONIC-OR 0.005-0.025 
 PERDANA 0.44+0.01 
 SAPNRG-WA 0.145+0.01 
 HSI-C5D 0.41+0.01 
 JAG 0.0550.00 
 SENDAI 0.505+0.03 
 HSI-H6F 0.19-0.01 
 SAPNRG 0.345+0.005 
 HUAAN 0.265+0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers