Highlights

[VERSATL] YoY Quarter Result on 2018-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -168,250.00%    YoY -     -588.81%
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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers