[VERSATL] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 104.08%
YoY- 103.44%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 54,476 53,160 53,728 47,481 47,001 46,580 49,752 6.21%
PBT 166 240 96 731 -1,740 -3,242 -3,320 -
Tax 0 0 0 -660 0 0 0 -
NP 166 240 96 71 -1,740 -3,242 -3,320 -
-
NP to SH 166 240 96 71 -1,740 -3,242 -3,320 -
-
Tax Rate 0.00% 0.00% 0.00% 90.29% - - - -
Total Cost 54,309 52,920 53,632 47,410 48,741 49,822 53,072 1.54%
-
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 117,338 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.31% 0.45% 0.18% 0.15% -3.70% -6.96% -6.67% -
ROE 0.28% 0.41% 0.17% 0.13% -3.45% -7.47% -7.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.43 45.30 45.79 40.46 40.06 39.70 42.40 6.22%
EPS 0.15 0.20 0.08 0.06 -1.48 -2.76 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.47 0.43 0.37 0.36 24.40%
Adjusted Per Share Value based on latest NOSH - 117,338
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.49 19.02 19.22 16.99 16.81 16.66 17.80 6.21%
EPS 0.06 0.09 0.03 0.03 -0.62 -1.16 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2099 0.2057 0.1973 0.1805 0.1553 0.1511 24.42%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.65 0.72 1.68 1.29 1.34 1.19 1.25 -
P/RPS 1.40 1.59 3.67 3.19 3.35 3.00 2.95 -39.07%
P/EPS 457.62 352.02 2,053.43 2,131.93 -90.36 -43.07 -44.18 -
EY 0.22 0.28 0.05 0.05 -1.11 -2.32 -2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.44 3.43 2.74 3.12 3.22 3.47 -47.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 -
Price 0.58 0.93 0.72 1.45 1.36 1.36 1.04 -
P/RPS 1.25 2.05 1.57 3.58 3.40 3.43 2.45 -36.07%
P/EPS 408.34 454.69 880.04 2,396.35 -91.71 -49.22 -36.76 -
EY 0.24 0.22 0.11 0.04 -1.09 -2.03 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.86 1.47 3.09 3.16 3.68 2.89 -45.49%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment