Highlights

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

Stock [VERTICE]: VERTICE BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -2,221.47%    YoY -     -1,111.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 15,853 70,572 54,754 38,572 29,911 35,757 34,120 -11.53%
  YoY % -77.54% 28.89% 41.95% 28.96% -16.35% 4.80% -
  Horiz. % 46.46% 206.83% 160.47% 113.05% 87.66% 104.80% 100.00%
PBT -308 -3,726 -1,347 34 -4,650 -3,074 -2,011 -25.92%
  YoY % 91.73% -176.61% -4,061.76% 100.73% -51.27% -52.86% -
  Horiz. % 15.32% 185.28% 66.98% -1.69% 231.23% 152.86% 100.00%
Tax -3,729 -28 146 -6 17 179 42 -
  YoY % -13,217.86% -119.18% 2,533.33% -135.29% -90.50% 326.19% -
  Horiz. % -8,878.57% -66.67% 347.62% -14.29% 40.48% 426.19% 100.00%
NP -4,037 -3,754 -1,201 28 -4,633 -2,895 -1,969 12.16%
  YoY % -7.54% -212.57% -4,389.29% 100.60% -60.03% -47.03% -
  Horiz. % 205.03% 190.66% 61.00% -1.42% 235.30% 147.03% 100.00%
NP to SH -3,684 -3,755 -1,229 -36 -4,632 -2,894 -1,961 10.61%
  YoY % 1.89% -205.53% -3,313.89% 99.22% -60.06% -47.58% -
  Horiz. % 187.86% 191.48% 62.67% 1.84% 236.21% 147.58% 100.00%
Tax Rate - % - % - % 17.65 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 19,890 74,326 55,955 38,544 34,544 38,652 36,089 -9.09%
  YoY % -73.24% 32.83% 45.17% 11.58% -10.63% 7.10% -
  Horiz. % 55.11% 205.95% 155.05% 106.80% 95.72% 107.10% 100.00%
Net Worth 175,517 147,954 94,379 80,400 81,600 85,258 87,823 11.71%
  YoY % 18.63% 56.76% 17.39% -1.47% -4.29% -2.92% -
  Horiz. % 199.85% 168.47% 107.47% 91.55% 92.91% 97.08% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 175,517 147,954 94,379 80,400 81,600 85,258 87,823 11.71%
  YoY % 18.63% 56.76% 17.39% -1.47% -4.29% -2.92% -
  Horiz. % 199.85% 168.47% 107.47% 91.55% 92.91% 97.08% 100.00%
NOSH 274,246 182,660 145,200 120,000 120,000 120,082 120,306 14.08%
  YoY % 50.14% 25.80% 21.00% -0.00% -0.07% -0.19% -
  Horiz. % 227.96% 151.83% 120.69% 99.75% 99.75% 99.81% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -25.47 % -5.32 % -2.19 % 0.07 % -15.49 % -8.10 % -5.77 % 26.79%
  YoY % -378.76% -142.92% -3,228.57% 100.45% -91.23% -40.38% -
  Horiz. % 441.42% 92.20% 37.95% -1.21% 268.46% 140.38% 100.00%
ROE -2.10 % -2.54 % -1.30 % -0.04 % -5.68 % -3.39 % -2.23 % -0.96%
  YoY % 17.32% -95.38% -3,150.00% 99.30% -67.55% -52.02% -
  Horiz. % 94.17% 113.90% 58.30% 1.79% 254.71% 152.02% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.78 38.64 37.71 32.14 24.93 29.78 28.36 -22.45%
  YoY % -85.04% 2.47% 17.33% 28.92% -16.29% 5.01% -
  Horiz. % 20.38% 136.25% 132.97% 113.33% 87.91% 105.01% 100.00%
EPS -1.95 -2.06 -0.85 -0.03 -3.86 -2.41 -1.63 2.91%
  YoY % 5.34% -142.35% -2,733.33% 99.22% -60.17% -47.85% -
  Horiz. % 119.63% 126.38% 52.15% 1.84% 236.81% 147.85% 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 0.6400 0.8100 0.6500 0.6700 0.6800 0.7100 0.7300 -2.08%
  YoY % -20.99% 24.62% -2.99% -1.47% -4.23% -2.74% -
  Horiz. % 87.67% 110.96% 89.04% 91.78% 93.15% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,760
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.40 37.39 29.01 20.43 15.85 18.94 18.08 -11.53%
  YoY % -77.53% 28.89% 42.00% 28.90% -16.31% 4.76% -
  Horiz. % 46.46% 206.80% 160.45% 113.00% 87.67% 104.76% 100.00%
EPS -1.95 -1.99 -0.65 -0.02 -2.45 -1.53 -1.04 10.57%
  YoY % 2.01% -206.15% -3,150.00% 99.18% -60.13% -47.12% -
  Horiz. % 187.50% 191.35% 62.50% 1.92% 235.58% 147.12% 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 0.9298 0.7838 0.5000 0.4259 0.4323 0.4517 0.4653 11.70%
  YoY % 18.63% 56.76% 17.40% -1.48% -4.29% -2.92% -
  Horiz. % 199.83% 168.45% 107.46% 91.53% 92.91% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.8900 0.8800 0.7900 0.6600 0.4000 0.4950 0.4000 -
P/RPS 15.40 2.28 2.09 2.05 1.60 1.66 1.41 46.56%
  YoY % 575.44% 9.09% 1.95% 28.12% -3.61% 17.73% -
  Horiz. % 1,092.20% 161.70% 148.23% 145.39% 113.48% 117.73% 100.00%
P/EPS -66.25 -42.81 -93.33 -2,200.00 -10.36 -20.54 -24.54 17.21%
  YoY % -54.75% 54.13% 95.76% -21,135.52% 49.56% 16.30% -
  Horiz. % 269.97% 174.45% 380.32% 8,964.96% 42.22% 83.70% 100.00%
EY -1.51 -2.34 -1.07 -0.05 -9.65 -4.87 -4.08 -14.69%
  YoY % 35.47% -118.69% -2,040.00% 99.48% -98.15% -19.36% -
  Horiz. % 37.01% 57.35% 26.23% 1.23% 236.52% 119.36% 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 1.39 1.09 1.22 0.99 0.59 0.70 0.55 15.98%
  YoY % 27.52% -10.66% 23.23% 67.80% -15.71% 27.27% -
  Horiz. % 252.73% 198.18% 221.82% 180.00% 107.27% 127.27% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/11/19 30/11/18 29/08/17 24/08/16 28/08/15 26/08/14 29/08/13 -
Price 0.8600 0.8950 1.0200 0.6300 0.4000 0.4700 0.4050 -
P/RPS 14.88 2.32 2.70 1.96 1.60 1.58 1.43 45.42%
  YoY % 541.38% -14.07% 37.76% 22.50% 1.27% 10.49% -
  Horiz. % 1,040.56% 162.24% 188.81% 137.06% 111.89% 110.49% 100.00%
P/EPS -64.02 -43.54 -120.51 -2,100.00 -10.36 -19.50 -24.85 16.33%
  YoY % -47.04% 63.87% 94.26% -20,170.27% 46.87% 21.53% -
  Horiz. % 257.63% 175.21% 484.95% 8,450.70% 41.69% 78.47% 100.00%
EY -1.56 -2.30 -0.83 -0.05 -9.65 -5.13 -4.02 -14.04%
  YoY % 32.17% -177.11% -1,560.00% 99.48% -88.11% -27.61% -
  Horiz. % 38.81% 57.21% 20.65% 1.24% 240.05% 127.61% 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 1.34 1.10 1.57 0.94 0.59 0.66 0.55 15.30%
  YoY % 21.82% -29.94% 67.02% 59.32% -10.61% 20.00% -
  Horiz. % 243.64% 200.00% 285.45% 170.91% 107.27% 120.00% 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.
 


 

307  318  550  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers