[VERSATL] QoQ TTM 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- 102.64%
YoY- 103.44%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 53,087 50,770 48,475 47,481 46,625 45,404 45,583 10.66%
PBT 2,160 2,472 1,585 731 -2,625 -1,789 -586 -
Tax -660 -660 -660 -660 -69 -69 -69 348.75%
NP 1,500 1,812 925 71 -2,694 -1,858 -655 -
-
NP to SH 1,500 1,812 925 71 -2,694 -1,858 -655 -
-
Tax Rate 30.56% 26.70% 41.64% 90.29% - - - -
Total Cost 51,587 48,958 47,550 47,410 49,319 47,262 46,238 7.54%
-
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 2.83% 3.57% 1.91% 0.15% -5.78% -4.09% -1.44% -
ROE 2.56% 3.09% 1.61% 0.13% -5.34% -4.28% -1.55% -
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 45.24 43.27 41.31 40.46 39.74 38.69 38.85 10.65%
EPS 1.28 1.54 0.79 0.06 -2.30 -1.58 -0.56 -
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 18.99 18.16 17.34 16.99 16.68 16.24 16.31 10.64%
EPS 0.54 0.65 0.33 0.03 -0.96 -0.66 -0.23 -
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 1.44 1.66 4.07 3.19 3.37 3.08 3.22 -41.43%
P/EPS 50.85 46.62 213.11 2,131.93 -58.36 -75.15 -223.93 -
EY 1.97 2.14 0.47 0.05 -1.71 -1.33 -0.45 -
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 1.28 2.15 1.74 3.58 3.42 3.51 2.68 -38.81%
P/EPS 45.37 60.22 91.33 2,396.35 -59.24 -85.89 -186.31 -
EY 2.20 1.66 1.09 0.04 -1.69 -1.16 -0.54 -
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