Highlights

[VERSATL] YoY TTM Result on 2016-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -183.66%    YoY -     86.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 52,358 57,538 50,770 45,404 46,039 54,128 59,557 -2.12%
  YoY % -9.00% 13.33% 11.82% -1.38% -14.94% -9.12% -
  Horiz. % 87.91% 96.61% 85.25% 76.24% 77.30% 90.88% 100.00%
PBT -12,897 -12,415 2,472 -1,789 -13,768 -5,056 457 -
  YoY % -3.88% -602.22% 238.18% 87.01% -172.31% -1,206.35% -
  Horiz. % -2,822.10% -2,716.63% 540.92% -391.47% -3,012.69% -1,106.35% 100.00%
Tax 1,177 -914 -660 -69 -126 -334 1,206 -0.40%
  YoY % 228.77% -38.48% -856.52% 45.24% 62.28% -127.69% -
  Horiz. % 97.60% -75.79% -54.73% -5.72% -10.45% -27.69% 100.00%
NP -11,720 -13,329 1,812 -1,858 -13,894 -5,390 1,663 -
  YoY % 12.07% -835.60% 197.52% 86.63% -157.77% -424.11% -
  Horiz. % -704.75% -801.50% 108.96% -111.73% -835.48% -324.11% 100.00%
NP to SH -11,720 -13,329 1,812 -1,858 -13,894 -5,390 1,663 -
  YoY % 12.07% -835.60% 197.52% 86.63% -157.77% -424.11% -
  Horiz. % -704.75% -801.50% 108.96% -111.73% -835.48% -324.11% 100.00%
Tax Rate - % - % 26.70 % - % - % - % -263.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -10.12% 0.00% 0.00% 0.00% 100.00%
Total Cost 64,078 70,867 48,958 47,262 59,933 59,518 57,894 1.71%
  YoY % -9.58% 44.75% 3.59% -21.14% 0.70% 2.81% -
  Horiz. % 110.68% 122.41% 84.56% 81.64% 103.52% 102.81% 100.00%
Net Worth 45,433 51,628 58,669 43,415 51,629 78,623 65,362 -5.88%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.33% 20.29% -
  Horiz. % 69.51% 78.99% 89.76% 66.42% 78.99% 120.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,433 51,628 58,669 43,415 51,629 78,623 65,362 -5.88%
  YoY % -12.00% -12.00% 35.14% -15.91% -34.33% 20.29% -
  Horiz. % 69.51% 78.99% 89.76% 66.42% 78.99% 120.29% 100.00%
NOSH 141,979 129,072 117,338 117,338 117,338 110,736 103,750 5.36%
  YoY % 10.00% 10.00% 0.00% 0.00% 5.96% 6.73% -
  Horiz. % 136.85% 124.41% 113.10% 113.10% 113.10% 106.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -22.38 % -23.17 % 3.57 % -4.09 % -30.18 % -9.96 % 2.79 % -
  YoY % 3.41% -749.02% 187.29% 86.45% -203.01% -456.99% -
  Horiz. % -802.15% -830.47% 127.96% -146.59% -1,081.72% -356.99% 100.00%
ROE -25.80 % -25.82 % 3.09 % -4.28 % -26.91 % -6.86 % 2.54 % -
  YoY % 0.08% -935.60% 172.20% 84.10% -292.27% -370.08% -
  Horiz. % -1,015.75% -1,016.54% 121.65% -168.50% -1,059.45% -270.08% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.88 44.58 43.27 38.69 39.24 48.88 57.40 -7.10%
  YoY % -17.27% 3.03% 11.84% -1.40% -19.72% -14.84% -
  Horiz. % 64.25% 77.67% 75.38% 67.40% 68.36% 85.16% 100.00%
EPS -8.25 -10.33 1.54 -1.58 -11.84 -4.87 1.60 -
  YoY % 20.14% -770.78% 197.47% 86.66% -143.12% -404.37% -
  Horiz. % -515.62% -645.62% 96.25% -98.75% -740.00% -304.37% 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 0.3200 0.4000 0.5000 0.3700 0.4400 0.7100 0.6300 -10.67%
  YoY % -20.00% -20.00% 35.14% -15.91% -38.03% 12.70% -
  Horiz. % 50.79% 63.49% 79.37% 58.73% 69.84% 112.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.88 40.53 35.76 31.98 32.43 38.12 41.95 -2.12%
  YoY % -9.01% 13.34% 11.82% -1.39% -14.93% -9.13% -
  Horiz. % 87.91% 96.62% 85.24% 76.23% 77.31% 90.87% 100.00%
EPS -8.25 -9.39 1.28 -1.31 -9.79 -3.80 1.17 -
  YoY % 12.14% -833.59% 197.71% 86.62% -157.63% -424.79% -
  Horiz. % -705.13% -802.56% 109.40% -111.97% -836.75% -324.79% 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 0.3200 0.3636 0.4132 0.3058 0.3636 0.5538 0.4604 -5.88%
  YoY % -11.99% -12.00% 35.12% -15.90% -34.34% 20.29% -
  Horiz. % 69.50% 78.97% 89.75% 66.42% 78.97% 120.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2800 0.6900 0.7200 1.1900 0.7000 0.5700 0.4550 -
P/RPS 0.76 1.55 1.66 3.08 1.78 1.17 0.79 -0.64%
  YoY % -50.97% -6.63% -46.10% 73.03% 52.14% 48.10% -
  Horiz. % 96.20% 196.20% 210.13% 389.87% 225.32% 148.10% 100.00%
P/EPS -3.39 -6.68 46.62 -75.15 -5.91 -11.71 28.39 -
  YoY % 49.25% -114.33% 162.04% -1,171.57% 49.53% -141.25% -
  Horiz. % -11.94% -23.53% 164.21% -264.71% -20.82% -41.25% 100.00%
EY -29.48 -14.97 2.14 -1.33 -16.92 -8.54 3.52 -
  YoY % -96.93% -799.53% 260.90% 92.14% -98.13% -342.61% -
  Horiz. % -837.50% -425.28% 60.80% -37.78% -480.68% -242.61% 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 0.88 1.73 1.44 3.22 1.59 0.80 0.72 3.40%
  YoY % -49.13% 20.14% -55.28% 102.52% 98.75% 11.11% -
  Horiz. % 122.22% 240.28% 200.00% 447.22% 220.83% 111.11% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 21/11/17 24/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.2800 0.4700 0.9300 1.3600 0.7300 0.8800 0.4950 -
P/RPS 0.76 1.05 2.15 3.51 1.86 1.80 0.86 -2.04%
  YoY % -27.62% -51.16% -38.75% 88.71% 3.33% 109.30% -
  Horiz. % 88.37% 122.09% 250.00% 408.14% 216.28% 209.30% 100.00%
P/EPS -3.39 -4.55 60.22 -85.89 -6.17 -18.08 30.88 -
  YoY % 25.49% -107.56% 170.11% -1,292.06% 65.87% -158.55% -
  Horiz. % -10.98% -14.73% 195.01% -278.14% -19.98% -58.55% 100.00%
EY -29.48 -21.97 1.66 -1.16 -16.22 -5.53 3.24 -
  YoY % -34.18% -1,423.49% 243.10% 92.85% -193.31% -270.68% -
  Horiz. % -909.88% -678.09% 51.23% -35.80% -500.62% -170.68% 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 0.88 1.18 1.86 3.68 1.66 1.24 0.79 1.81%
  YoY % -25.42% -36.56% -49.46% 121.69% 33.87% 56.96% -
  Horiz. % 111.39% 149.37% 235.44% 465.82% 210.13% 156.96% 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.
 


 

93  208  444  1518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.125-0.05 
 ICON-WA 0.055+0.045 
 MYEG 1.29-0.04 
 DGB 0.0750.00 
 SAPNRG 0.240.00 
 GPACKET-WB 0.44+0.03 
 HSI-C7Q 0.235-0.055 
 HSI-H8T 0.41+0.04 
 AAX 0.115-0.005 
 FPGROUP 0.96-0.015 

FEATURED POSTS

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