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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
Revenue 55,667 55,203 47,481 44,467 49,840 54,785 57,518 -0.40%
  YoY % 0.84% 16.26% 6.78% -10.78% -9.03% -4.75% -
  Horiz. % 96.78% 95.98% 82.55% 77.31% 86.65% 95.25% 100.00%
PBT -18,103 -5,688 731 -1,995 -15,881 -6,992 -1,150 39.66%
  YoY % -218.27% -878.11% 136.64% 87.44% -127.13% -508.00% -
  Horiz. % 1,574.17% 494.61% -63.57% 173.48% 1,380.96% 608.00% 100.00%
Tax 1,177 -914 -660 -69 -126 -421 1,383 -1.94%
  YoY % 228.77% -38.48% -856.52% 45.24% 70.07% -130.44% -
  Horiz. % 85.10% -66.09% -47.72% -4.99% -9.11% -30.44% 100.00%
NP -16,926 -6,602 71 -2,064 -16,007 -7,413 233 -
  YoY % -156.38% -9,398.59% 103.44% 87.11% -115.93% -3,281.54% -
  Horiz. % -7,264.38% -2,833.48% 30.47% -885.84% -6,869.96% -3,181.55% 100.00%
NP to SH -16,926 -6,602 71 -2,064 -16,007 -7,413 233 -
  YoY % -156.38% -9,398.59% 103.44% 87.11% -115.93% -3,281.54% -
  Horiz. % -7,264.38% -2,833.48% 30.47% -885.84% -6,869.96% -3,181.55% 100.00%
Tax Rate - % - % 90.29 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 72,593 61,805 47,410 46,531 65,847 62,198 57,285 2.91%
  YoY % 17.45% 30.36% 1.89% -29.33% 5.87% 8.58% -
  Horiz. % 126.72% 107.89% 82.76% 81.23% 114.95% 108.58% 100.00%
Net Worth 40,012 51,629 55,149 44,588 57,560 48,646 54,242 -3.62%
  YoY % -22.50% -6.38% 23.68% -22.54% 18.32% -10.32% -
  Horiz. % 73.77% 95.18% 101.67% 82.20% 106.12% 89.68% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
Net Worth 40,012 51,629 55,149 44,588 57,560 48,646 54,242 -3.62%
  YoY % -22.50% -6.38% 23.68% -22.54% 18.32% -10.32% -
  Horiz. % 73.77% 95.18% 101.67% 82.20% 106.12% 89.68% 100.00%
NOSH 129,072 117,338 117,338 117,338 110,693 110,560 110,699 1.88%
  YoY % 10.00% 0.00% 0.00% 6.00% 0.12% -0.13% -
  Horiz. % 116.60% 106.00% 106.00% 106.00% 100.00% 99.87% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
NP Margin -30.41 % -11.96 % 0.15 % -4.64 % -32.12 % -13.53 % 0.41 % -
  YoY % -154.26% -8,073.33% 103.23% 85.55% -137.40% -3,400.00% -
  Horiz. % -7,417.07% -2,917.07% 36.59% -1,131.71% -7,834.15% -3,300.00% 100.00%
ROE -42.30 % -12.79 % 0.13 % -4.63 % -27.81 % -15.24 % 0.43 % -
  YoY % -230.73% -9,938.46% 102.81% 83.35% -82.48% -3,644.19% -
  Horiz. % -9,837.21% -2,974.42% 30.23% -1,076.74% -6,467.44% -3,544.19% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
RPS 43.13 47.05 40.46 37.90 45.03 49.55 51.96 -2.23%
  YoY % -8.33% 16.29% 6.75% -15.83% -9.12% -4.64% -
  Horiz. % 83.01% 90.55% 77.87% 72.94% 86.66% 95.36% 100.00%
EPS -13.11 -5.63 0.06 -1.76 -14.46 -6.70 0.21 -
  YoY % -132.86% -9,483.33% 103.41% 87.83% -115.82% -3,290.48% -
  Horiz. % -6,242.86% -2,680.95% 28.57% -838.10% -6,885.71% -3,190.48% 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 0.3100 0.4400 0.4700 0.3800 0.5200 0.4400 0.4900 -5.40%
  YoY % -29.55% -6.38% 23.68% -26.92% 18.18% -10.20% -
  Horiz. % 63.27% 89.80% 95.92% 77.55% 106.12% 89.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
RPS 39.21 38.88 33.44 31.32 35.10 38.59 40.51 -0.39%
  YoY % 0.85% 16.27% 6.77% -10.77% -9.04% -4.74% -
  Horiz. % 96.79% 95.98% 82.55% 77.31% 86.65% 95.26% 100.00%
EPS -11.92 -4.65 0.05 -1.45 -11.27 -5.22 0.16 -
  YoY % -156.34% -9,400.00% 103.45% 87.13% -115.90% -3,362.50% -
  Horiz. % -7,450.00% -2,906.25% 31.25% -906.25% -7,043.75% -3,262.50% 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 0.2818 0.3636 0.3884 0.3140 0.4054 0.3426 0.3820 -3.62%
  YoY % -22.50% -6.39% 23.69% -22.55% 18.33% -10.31% -
  Horiz. % 73.77% 95.18% 101.68% 82.20% 106.13% 89.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 -
Price 0.3650 0.5700 1.2900 0.6900 0.7500 0.4300 0.1200 -
P/RPS 0.85 1.21 3.19 1.82 1.67 0.87 0.23 17.16%
  YoY % -29.75% -62.07% 75.27% 8.98% 91.95% 278.26% -
  Horiz. % 369.57% 526.09% 1,386.96% 791.30% 726.09% 378.26% 100.00%
P/EPS -2.78 -10.13 2,131.93 -39.23 -5.19 -6.41 57.01 -
  YoY % 72.56% -100.48% 5,534.44% -655.88% 19.03% -111.24% -
  Horiz. % -4.88% -17.77% 3,739.57% -68.81% -9.10% -11.24% 100.00%
EY -35.93 -9.87 0.05 -2.55 -19.28 -15.59 1.75 -
  YoY % -264.03% -19,840.00% 101.96% 86.77% -23.67% -990.86% -
  Horiz. % -2,053.14% -564.00% 2.86% -145.71% -1,101.71% -890.86% 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 1.18 1.30 2.74 1.82 1.44 0.98 0.24 21.29%
  YoY % -9.23% -52.55% 50.55% 26.39% 46.94% 308.33% -
  Horiz. % 491.67% 541.67% 1,141.67% 758.33% 600.00% 408.33% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 CAGR
Date 31/05/19 31/05/18 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 -
Price 0.3250 0.4000 1.4500 1.4900 0.7800 0.3500 0.1300 -
P/RPS 0.75 0.85 3.58 3.93 1.73 0.71 0.25 14.24%
  YoY % -11.76% -76.26% -8.91% 127.17% 143.66% 184.00% -
  Horiz. % 300.00% 340.00% 1,432.00% 1,572.00% 692.00% 284.00% 100.00%
P/EPS -2.48 -7.11 2,396.35 -84.71 -5.39 -5.22 61.76 -
  YoY % 65.12% -100.30% 2,928.89% -1,471.61% -3.26% -108.45% -
  Horiz. % -4.02% -11.51% 3,880.10% -137.16% -8.73% -8.45% 100.00%
EY -40.35 -14.07 0.04 -1.18 -18.54 -19.16 1.62 -
  YoY % -186.78% -35,275.00% 103.39% 93.64% 3.24% -1,282.72% -
  Horiz. % -2,490.74% -868.52% 2.47% -72.84% -1,144.44% -1,182.72% 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 1.05 0.91 3.09 3.92 1.50 0.80 0.27 17.89%
  YoY % 15.38% -70.55% -21.17% 161.33% 87.50% 196.30% -
  Horiz. % 388.89% 337.04% 1,144.44% 1,451.85% 555.56% 296.30% 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.
 


 

293  244  542  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.80+0.02 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 TIGER 0.095+0.02 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers