[VERSATL] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -98.26%
YoY- 102.89%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 14,346 14,278 13,147 13,432 12,230 11,961 10,852 20.47%
PBT -5,812 4 96 24 2,036 316 -791 278.40%
Tax -914 0 0 0 -660 0 0 -
NP -6,726 4 96 24 1,376 316 -791 317.14%
-
NP to SH -6,726 4 96 24 1,376 316 -791 317.14%
-
Tax Rate - 0.00% 0.00% 0.00% 32.42% 0.00% - -
Total Cost 21,072 14,274 13,051 13,408 10,854 11,645 11,643 48.56%
-
Net Worth 51,629 58,669 58,669 57,495 55,149 50,455 43,415 12.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 51,629 58,669 58,669 57,495 55,149 50,455 43,415 12.25%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 117,338 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -46.88% 0.03% 0.73% 0.18% 11.25% 2.64% -7.29% -
ROE -13.03% 0.01% 0.16% 0.04% 2.50% 0.63% -1.82% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.23 12.17 11.20 11.45 10.42 10.19 9.25 20.48%
EPS -5.73 0.00 0.08 0.02 1.17 0.27 -0.67 318.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.50 0.49 0.47 0.43 0.37 12.25%
Adjusted Per Share Value based on latest NOSH - 117,338
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.13 5.11 4.70 4.81 4.38 4.28 3.88 20.48%
EPS -2.41 0.00 0.03 0.01 0.49 0.11 -0.28 320.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.2099 0.2099 0.2057 0.1973 0.1805 0.1553 12.26%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.57 0.65 0.72 1.68 1.29 1.34 1.19 -
P/RPS 4.66 5.34 6.43 14.68 12.38 13.15 12.87 -49.23%
P/EPS -9.94 19,067.53 880.04 8,213.71 110.01 497.58 -176.53 -85.33%
EY -10.06 0.01 0.11 0.01 0.91 0.20 -0.57 579.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 1.44 3.43 2.74 3.12 3.22 -45.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 -
Price 0.40 0.58 0.93 0.72 1.45 1.36 1.36 -
P/RPS 3.27 4.77 8.30 6.29 13.91 13.34 14.71 -63.33%
P/EPS -6.98 17,014.11 1,136.72 3,520.16 123.65 505.00 -201.75 -89.40%
EY -14.33 0.01 0.09 0.03 0.81 0.20 -0.50 838.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 1.86 1.47 3.09 3.16 3.68 -60.63%

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