Highlights

[VERSATL] YoY TTM Result on 2015-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -2.52%    YoY -     -387.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Revenue 56,918 48,475 45,583 47,599 55,587 62,069 54,047 0.83%
  YoY % 17.42% 6.34% -4.24% -14.37% -10.44% 14.84% -
  Horiz. % 105.31% 89.69% 84.34% 88.07% 102.85% 114.84% 100.00%
PBT -9,739 1,585 -586 -16,284 -3,499 466 -6,673 6.23%
  YoY % -714.45% 370.48% 96.40% -365.39% -850.86% 106.98% -
  Horiz. % 145.95% -23.75% 8.78% 244.03% 52.44% -6.98% 100.00%
Tax -914 -660 -69 -126 130 742 -421 13.20%
  YoY % -38.48% -856.52% 45.24% -196.92% -82.48% 276.25% -
  Horiz. % 217.10% 156.77% 16.39% 29.93% -30.88% -176.25% 100.00%
NP -10,653 925 -655 -16,410 -3,369 1,208 -7,094 6.72%
  YoY % -1,251.68% 241.22% 96.01% -387.09% -378.89% 117.03% -
  Horiz. % 150.17% -13.04% 9.23% 231.32% 47.49% -17.03% 100.00%
NP to SH -10,653 925 -655 -16,410 -3,369 1,208 -7,094 6.72%
  YoY % -1,251.68% 241.22% 96.01% -387.09% -378.89% 117.03% -
  Horiz. % 150.17% -13.04% 9.23% 231.32% 47.49% -17.03% 100.00%
Tax Rate - % 41.64 % - % - % - % -159.23 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -26.15% 0.00% 0.00% 0.00% 100.00% -
Total Cost 67,571 47,550 46,238 64,009 58,956 60,861 61,141 1.61%
  YoY % 42.11% 2.84% -27.76% 8.57% -3.13% -0.46% -
  Horiz. % 110.52% 77.77% 75.63% 104.69% 96.43% 99.54% 100.00%
Net Worth 44,588 57,495 42,241 55,149 85,163 64,482 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.07% 30.64% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 130.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Net Worth 44,588 57,495 42,241 55,149 85,163 64,482 49,359 -1.61%
  YoY % -22.45% 36.11% -23.40% -35.24% 32.07% 30.64% -
  Horiz. % 90.33% 116.48% 85.58% 111.73% 172.54% 130.64% 100.00%
NOSH 117,338 117,338 117,338 117,338 110,602 111,176 109,687 1.08%
  YoY % 0.00% 0.00% 0.00% 6.09% -0.52% 1.36% -
  Horiz. % 106.98% 106.98% 106.98% 106.98% 100.83% 101.36% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
NP Margin -18.72 % 1.91 % -1.44 % -34.48 % -6.06 % 1.95 % -13.13 % 5.84%
  YoY % -1,080.10% 232.64% 95.82% -468.98% -410.77% 114.85% -
  Horiz. % 142.57% -14.55% 10.97% 262.60% 46.15% -14.85% 100.00%
ROE -23.89 % 1.61 % -1.55 % -29.76 % -3.96 % 1.87 % -14.37 % 8.47%
  YoY % -1,583.85% 203.87% 94.79% -651.52% -311.76% 113.01% -
  Horiz. % 166.25% -11.20% 10.79% 207.10% 27.56% -13.01% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 48.51 41.31 38.85 40.57 50.26 55.83 49.27 -0.25%
  YoY % 17.43% 6.33% -4.24% -19.28% -9.98% 13.31% -
  Horiz. % 98.46% 83.84% 78.85% 82.34% 102.01% 113.31% 100.00%
EPS -9.08 0.79 -0.56 -13.99 -3.05 1.09 -6.47 5.57%
  YoY % -1,249.37% 241.07% 96.00% -358.69% -379.82% 116.85% -
  Horiz. % 140.34% -12.21% 8.66% 216.23% 47.14% -16.85% 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 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 0.4500 -2.67%
  YoY % -22.45% 36.11% -23.40% -38.96% 32.76% 28.89% -
  Horiz. % 84.44% 108.89% 80.00% 104.44% 171.11% 128.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
RPS 40.09 34.14 32.11 33.53 39.15 43.72 38.07 0.83%
  YoY % 17.43% 6.32% -4.24% -14.36% -10.45% 14.84% -
  Horiz. % 105.31% 89.68% 84.34% 88.07% 102.84% 114.84% 100.00%
EPS -7.50 0.65 -0.46 -11.56 -2.37 0.85 -5.00 6.70%
  YoY % -1,253.85% 241.30% 96.02% -387.76% -378.82% 117.00% -
  Horiz. % 150.00% -13.00% 9.20% 231.20% 47.40% -17.00% 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 0.3140 0.4050 0.2975 0.3884 0.5998 0.4542 0.3477 -1.62%
  YoY % -22.47% 36.13% -23.40% -35.25% 32.06% 30.63% -
  Horiz. % 90.31% 116.48% 85.56% 111.71% 172.51% 130.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 -
Price 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 0.3100 -
P/RPS 1.03 4.07 3.22 1.89 0.97 0.72 0.63 8.18%
  YoY % -74.69% 26.40% 70.37% 94.85% 34.72% 14.29% -
  Horiz. % 163.49% 646.03% 511.11% 300.00% 153.97% 114.29% 100.00%
P/EPS -5.51 213.11 -223.93 -5.47 -15.92 36.81 -4.79 2.27%
  YoY % -102.59% 195.17% -3,993.78% 65.64% -143.25% 868.48% -
  Horiz. % 115.03% -4,449.06% 4,674.95% 114.20% 332.36% -768.48% 100.00%
EY -18.16 0.47 -0.45 -18.28 -6.28 2.72 -20.86 -2.19%
  YoY % -3,963.83% 204.44% 97.54% -191.08% -330.88% 113.04% -
  Horiz. % 87.06% -2.25% 2.16% 87.63% 30.11% -13.04% 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 1.32 3.43 3.47 1.63 0.63 0.69 0.69 10.93%
  YoY % -61.52% -1.15% 112.88% 158.73% -8.70% 0.00% -
  Horiz. % 191.30% 497.10% 502.90% 236.23% 91.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 CAGR
Date 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 23/05/12 -
Price 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 0.2800 -
P/RPS 0.87 1.74 2.68 2.02 0.98 0.73 0.57 7.00%
  YoY % -50.00% -35.07% 32.67% 106.12% 34.25% 28.07% -
  Horiz. % 152.63% 305.26% 470.18% 354.39% 171.93% 128.07% 100.00%
P/EPS -4.63 91.33 -186.31 -5.86 -16.25 37.27 -4.33 1.08%
  YoY % -105.07% 149.02% -3,079.35% 63.94% -143.60% 960.74% -
  Horiz. % 106.93% -2,109.24% 4,302.77% 135.33% 375.29% -860.74% 100.00%
EY -21.62 1.09 -0.54 -17.06 -6.15 2.68 -23.10 -1.05%
  YoY % -2,083.49% 301.85% 96.83% -177.40% -329.48% 111.60% -
  Horiz. % 93.59% -4.72% 2.34% 73.85% 26.62% -11.60% 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 1.11 1.47 2.89 1.74 0.64 0.70 0.62 9.76%
  YoY % -24.49% -49.13% 66.09% 171.88% -8.57% 12.90% -
  Horiz. % 179.03% 237.10% 466.13% 280.65% 103.23% 112.90% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers