Highlights

[VERSATL] YoY TTM Result on 2019-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     1.71%    YoY -     -156.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Revenue 47,085 55,667 55,203 47,481 44,467 49,840 54,785 -1.82%
  YoY % -15.42% 0.84% 16.26% 6.78% -10.78% -9.03% -
  Horiz. % 85.95% 101.61% 100.76% 86.67% 81.17% 90.97% 100.00%
PBT -14,045 -18,103 -5,688 731 -1,995 -15,881 -6,992 8.82%
  YoY % 22.42% -218.27% -878.11% 136.64% 87.44% -127.13% -
  Horiz. % 200.87% 258.91% 81.35% -10.45% 28.53% 227.13% 100.00%
Tax 164 1,177 -914 -660 -69 -126 -421 -
  YoY % -86.07% 228.77% -38.48% -856.52% 45.24% 70.07% -
  Horiz. % -38.95% -279.57% 217.10% 156.77% 16.39% 29.93% 100.00%
NP -13,881 -16,926 -6,602 71 -2,064 -16,007 -7,413 7.90%
  YoY % 17.99% -156.38% -9,398.59% 103.44% 87.11% -115.93% -
  Horiz. % 187.25% 228.33% 89.06% -0.96% 27.84% 215.93% 100.00%
NP to SH -13,881 -16,926 -6,602 71 -2,064 -16,007 -7,413 7.90%
  YoY % 17.99% -156.38% -9,398.59% 103.44% 87.11% -115.93% -
  Horiz. % 187.25% 228.33% 89.06% -0.96% 27.84% 215.93% 100.00%
Tax Rate - % - % - % 90.29 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 60,966 72,593 61,805 47,410 46,531 65,847 62,198 -0.24%
  YoY % -16.02% 17.45% 30.36% 1.89% -29.33% 5.87% -
  Horiz. % 98.02% 116.71% 99.37% 76.22% 74.81% 105.87% 100.00%
Net Worth 32,655 40,012 51,629 55,149 44,588 57,560 48,646 -4.71%
  YoY % -18.39% -22.50% -6.38% 23.68% -22.54% 18.32% -
  Horiz. % 67.13% 82.25% 106.13% 113.37% 91.66% 118.32% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Net Worth 32,655 40,012 51,629 55,149 44,588 57,560 48,646 -4.71%
  YoY % -18.39% -22.50% -6.38% 23.68% -22.54% 18.32% -
  Horiz. % 67.13% 82.25% 106.13% 113.37% 91.66% 118.32% 100.00%
NOSH 141,980 129,072 117,338 117,338 117,338 110,693 110,560 3.08%
  YoY % 10.00% 10.00% 0.00% 0.00% 6.00% 0.12% -
  Horiz. % 128.42% 116.74% 106.13% 106.13% 106.13% 100.12% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
NP Margin -29.48 % -30.41 % -11.96 % 0.15 % -4.64 % -32.12 % -13.53 % 9.89%
  YoY % 3.06% -154.26% -8,073.33% 103.23% 85.55% -137.40% -
  Horiz. % 217.89% 224.76% 88.40% -1.11% 34.29% 237.40% 100.00%
ROE -42.51 % -42.30 % -12.79 % 0.13 % -4.63 % -27.81 % -15.24 % 13.23%
  YoY % -0.50% -230.73% -9,938.46% 102.81% 83.35% -82.48% -
  Horiz. % 278.94% 277.56% 83.92% -0.85% 30.38% 182.48% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
RPS 33.16 43.13 47.05 40.46 37.90 45.03 49.55 -4.75%
  YoY % -23.12% -8.33% 16.29% 6.75% -15.83% -9.12% -
  Horiz. % 66.92% 87.04% 94.95% 81.65% 76.49% 90.88% 100.00%
EPS -9.78 -13.11 -5.63 0.06 -1.76 -14.46 -6.70 4.69%
  YoY % 25.40% -132.86% -9,483.33% 103.41% 87.83% -115.82% -
  Horiz. % 145.97% 195.67% 84.03% -0.90% 26.27% 215.82% 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 0.2300 0.3100 0.4400 0.4700 0.3800 0.5200 0.4400 -7.56%
  YoY % -25.81% -29.55% -6.38% 23.68% -26.92% 18.18% -
  Horiz. % 52.27% 70.45% 100.00% 106.82% 86.36% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
RPS 18.49 21.86 21.68 18.65 17.46 19.57 21.52 -1.82%
  YoY % -15.42% 0.83% 16.25% 6.82% -10.78% -9.06% -
  Horiz. % 85.92% 101.58% 100.74% 86.66% 81.13% 90.94% 100.00%
EPS -5.45 -6.65 -2.59 0.03 -0.81 -6.29 -2.91 7.90%
  YoY % 18.05% -156.76% -8,733.33% 103.70% 87.12% -116.15% -
  Horiz. % 187.29% 228.52% 89.00% -1.03% 27.84% 216.15% 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 0.1282 0.1571 0.2028 0.2166 0.1751 0.2261 0.1910 -4.71%
  YoY % -18.40% -22.53% -6.37% 23.70% -22.56% 18.38% -
  Horiz. % 67.12% 82.25% 106.18% 113.40% 91.68% 118.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/12/11 -
Price 0.2050 0.3650 0.5700 1.2900 0.6900 0.7500 0.4300 -
P/RPS 0.62 0.85 1.21 3.19 1.82 1.67 0.87 -4.02%
  YoY % -27.06% -29.75% -62.07% 75.27% 8.98% 91.95% -
  Horiz. % 71.26% 97.70% 139.08% 366.67% 209.20% 191.95% 100.00%
P/EPS -2.10 -2.78 -10.13 2,131.93 -39.23 -5.19 -6.41 -12.64%
  YoY % 24.46% 72.56% -100.48% 5,534.44% -655.88% 19.03% -
  Horiz. % 32.76% 43.37% 158.03% -33,259.44% 612.01% 80.97% 100.00%
EY -47.69 -35.93 -9.87 0.05 -2.55 -19.28 -15.59 14.50%
  YoY % -32.73% -264.03% -19,840.00% 101.96% 86.77% -23.67% -
  Horiz. % 305.90% 230.47% 63.31% -0.32% 16.36% 123.67% 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 0.89 1.18 1.30 2.74 1.82 1.44 0.98 -1.16%
  YoY % -24.58% -9.23% -52.55% 50.55% 26.39% 46.94% -
  Horiz. % 90.82% 120.41% 132.65% 279.59% 185.71% 146.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Date 29/06/20 31/05/19 31/05/18 31/05/17 30/05/16 26/05/15 29/02/12 -
Price 0.3700 0.3250 0.4000 1.4500 1.4900 0.7800 0.3500 -
P/RPS 1.12 0.75 0.85 3.58 3.93 1.73 0.71 5.68%
  YoY % 49.33% -11.76% -76.26% -8.91% 127.17% 143.66% -
  Horiz. % 157.75% 105.63% 119.72% 504.23% 553.52% 243.66% 100.00%
P/EPS -3.78 -2.48 -7.11 2,396.35 -84.71 -5.39 -5.22 -3.83%
  YoY % -52.42% 65.12% -100.30% 2,928.89% -1,471.61% -3.26% -
  Horiz. % 72.41% 47.51% 136.21% -45,907.09% 1,622.80% 103.26% 100.00%
EY -26.42 -40.35 -14.07 0.04 -1.18 -18.54 -19.16 3.97%
  YoY % 34.52% -186.78% -35,275.00% 103.39% 93.64% 3.24% -
  Horiz. % 137.89% 210.59% 73.43% -0.21% 6.16% 96.76% 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 1.61 1.05 0.91 3.09 3.92 1.50 0.80 8.84%
  YoY % 53.33% 15.38% -70.55% -21.17% 161.33% 87.50% -
  Horiz. % 201.25% 131.25% 113.75% 386.25% 490.00% 187.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

257  777  446  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 MMAG-WB 0.345-0.065 
 PERMAJU-PA 0.045-0.01 
 CME 0.125+0.01 
 RSAWIT 0.29-0.02 
 SAPNRG 0.12+0.005 
 HBGLOB 0.185-0.025 
 JTIASA 0.76-0.07 
 IRIS 0.315-0.01 
 MTRONIC-WA 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS