Highlights

[VERSATL] YoY TTM Result on 2016-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     68.27%    YoY -     96.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 54,302 56,918 48,475 45,583 47,599 55,587 62,069 -2.20%
  YoY % -4.60% 17.42% 6.34% -4.24% -14.37% -10.44% -
  Horiz. % 87.49% 91.70% 78.10% 73.44% 76.69% 89.56% 100.00%
PBT -14,070 -9,739 1,585 -586 -16,284 -3,499 466 -
  YoY % -44.47% -714.45% 370.48% 96.40% -365.39% -850.86% -
  Horiz. % -3,019.31% -2,089.91% 340.13% -125.75% -3,494.42% -750.86% 100.00%
Tax 1,177 -914 -660 -69 -126 130 742 7.99%
  YoY % 228.77% -38.48% -856.52% 45.24% -196.92% -82.48% -
  Horiz. % 158.63% -123.18% -88.95% -9.30% -16.98% 17.52% 100.00%
NP -12,893 -10,653 925 -655 -16,410 -3,369 1,208 -
  YoY % -21.03% -1,251.68% 241.22% 96.01% -387.09% -378.89% -
  Horiz. % -1,067.30% -881.87% 76.57% -54.22% -1,358.44% -278.89% 100.00%
NP to SH -12,893 -10,653 925 -655 -16,410 -3,369 1,208 -
  YoY % -21.03% -1,251.68% 241.22% 96.01% -387.09% -378.89% -
  Horiz. % -1,067.30% -881.87% 76.57% -54.22% -1,358.44% -278.89% 100.00%
Tax Rate - % - % 41.64 % - % - % - % -159.23 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -26.15% 0.00% 0.00% 0.00% 100.00%
Total Cost 67,195 67,571 47,550 46,238 64,009 58,956 60,861 1.66%
  YoY % -0.56% 42.11% 2.84% -27.76% 8.57% -3.13% -
  Horiz. % 110.41% 111.03% 78.13% 75.97% 105.17% 96.87% 100.00%
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,482 -5.60%
  YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.07% -
  Horiz. % 70.77% 69.15% 89.17% 65.51% 85.53% 132.07% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,482 -5.60%
  YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.07% -
  Horiz. % 70.77% 69.15% 89.17% 65.51% 85.53% 132.07% 100.00%
NOSH 138,292 117,338 117,338 117,338 117,338 110,602 111,176 3.70%
  YoY % 17.86% 0.00% 0.00% 0.00% 6.09% -0.52% -
  Horiz. % 124.39% 105.54% 105.54% 105.54% 105.54% 99.48% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -23.74 % -18.72 % 1.91 % -1.44 % -34.48 % -6.06 % 1.95 % -
  YoY % -26.82% -1,080.10% 232.64% 95.82% -468.98% -410.77% -
  Horiz. % -1,217.44% -960.00% 97.95% -73.85% -1,768.21% -310.77% 100.00%
ROE -28.25 % -23.89 % 1.61 % -1.55 % -29.76 % -3.96 % 1.87 % -
  YoY % -18.25% -1,583.85% 203.87% 94.79% -651.52% -311.76% -
  Horiz. % -1,510.70% -1,277.54% 86.10% -82.89% -1,591.44% -211.76% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 39.27 48.51 41.31 38.85 40.57 50.26 55.83 -5.69%
  YoY % -19.05% 17.43% 6.33% -4.24% -19.28% -9.98% -
  Horiz. % 70.34% 86.89% 73.99% 69.59% 72.67% 90.02% 100.00%
EPS -9.32 -9.08 0.79 -0.56 -13.99 -3.05 1.09 -
  YoY % -2.64% -1,249.37% 241.07% 96.00% -358.69% -379.82% -
  Horiz. % -855.05% -833.03% 72.48% -51.38% -1,283.49% -279.82% 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 0.3300 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 -8.97%
  YoY % -13.16% -22.45% 36.11% -23.40% -38.96% 32.76% -
  Horiz. % 56.90% 65.52% 84.48% 62.07% 81.03% 132.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.33 22.35 19.04 17.90 18.69 21.83 24.38 -2.20%
  YoY % -4.56% 17.38% 6.37% -4.23% -14.38% -10.46% -
  Horiz. % 87.49% 91.67% 78.10% 73.42% 76.66% 89.54% 100.00%
EPS -5.06 -4.18 0.36 -0.26 -6.44 -1.32 0.47 -
  YoY % -21.05% -1,261.11% 238.46% 95.96% -387.88% -380.85% -
  Horiz. % -1,076.60% -889.36% 76.60% -55.32% -1,370.21% -280.85% 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 0.1792 0.1751 0.2258 0.1659 0.2166 0.3345 0.2532 -5.60%
  YoY % 2.34% -22.45% 36.11% -23.41% -35.25% 32.11% -
  Horiz. % 70.77% 69.15% 89.18% 65.52% 85.55% 132.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3600 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 -
P/RPS 0.92 1.03 4.07 3.22 1.89 0.97 0.72 4.17%
  YoY % -10.68% -74.69% 26.40% 70.37% 94.85% 34.72% -
  Horiz. % 127.78% 143.06% 565.28% 447.22% 262.50% 134.72% 100.00%
P/EPS -3.86 -5.51 213.11 -223.93 -5.47 -15.92 36.81 -
  YoY % 29.95% -102.59% 195.17% -3,993.78% 65.64% -143.25% -
  Horiz. % -10.49% -14.97% 578.95% -608.34% -14.86% -43.25% 100.00%
EY -25.90 -18.16 0.47 -0.45 -18.28 -6.28 2.72 -
  YoY % -42.62% -3,963.83% 204.44% 97.54% -191.08% -330.88% -
  Horiz. % -952.21% -667.65% 17.28% -16.54% -672.06% -230.88% 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 1.09 1.32 3.43 3.47 1.63 0.63 0.69 7.91%
  YoY % -17.42% -61.52% -1.15% 112.88% 158.73% -8.70% -
  Horiz. % 157.97% 191.30% 497.10% 502.90% 236.23% 91.30% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 -
Price 0.3150 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 -
P/RPS 0.80 0.87 1.74 2.68 2.02 0.98 0.73 1.54%
  YoY % -8.05% -50.00% -35.07% 32.67% 106.12% 34.25% -
  Horiz. % 109.59% 119.18% 238.36% 367.12% 276.71% 134.25% 100.00%
P/EPS -3.38 -4.63 91.33 -186.31 -5.86 -16.25 37.27 -
  YoY % 27.00% -105.07% 149.02% -3,079.35% 63.94% -143.60% -
  Horiz. % -9.07% -12.42% 245.05% -499.89% -15.72% -43.60% 100.00%
EY -29.60 -21.62 1.09 -0.54 -17.06 -6.15 2.68 -
  YoY % -36.91% -2,083.49% 301.85% 96.83% -177.40% -329.48% -
  Horiz. % -1,104.48% -806.72% 40.67% -20.15% -636.57% -229.48% 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 0.95 1.11 1.47 2.89 1.74 0.64 0.70 5.22%
  YoY % -14.41% -24.49% -49.13% 66.09% 171.88% -8.57% -
  Horiz. % 135.71% 158.57% 210.00% 412.86% 248.57% 91.43% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
7. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
8. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS