[VERSATL] YoY 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
31/03/20 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 44,466 49,840 54,786 -1.81%
PBT -14,044 -18,103 -5,688 731 -1,995 -15,881 -5,854 11.18%
Tax 164 1,177 -914 -660 -69 -126 -420 -
NP -13,880 -16,926 -6,602 71 -2,064 -16,007 -6,274 10.09%
-
NP to SH -13,880 -16,926 -6,602 71 -2,064 -16,007 -6,274 10.09%
-
Tax Rate - - - 90.29% - - - -
Total Cost 60,965 72,593 61,805 47,410 46,530 65,847 61,060 -0.01%
-
Net Worth 32,655 40,012 51,629 55,149 44,588 57,549 48,694 -4.72%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 57,549 48,694 -4.72%
NOSH 254,635 129,072 117,338 117,338 117,338 110,672 110,670 10.62%
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% -11.45% -
ROE -42.50% -42.30% -12.79% 0.13% -4.63% -27.81% -12.88% -
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 49.50 -4.73%
EPS -9.78 -13.11 -5.63 0.06 -1.77 -14.47 -5.67 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.31 0.44 0.47 0.38 0.52 0.44 -7.55%
Adjusted Per Share Value based on latest NOSH - 117,338
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/11 CAGR
RPS 16.84 19.91 19.75 16.99 15.91 17.83 19.60 -1.82%
EPS -4.97 -6.05 -2.36 0.03 -0.74 -5.73 -2.24 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.1431 0.1847 0.1973 0.1595 0.2059 0.1742 -4.72%
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 0.205 0.365 0.57 1.29 0.69 0.75 0.43 -
P/RPS 0.62 0.85 1.21 3.19 1.82 1.67 0.87 -4.02%
P/EPS -2.10 -2.78 -10.13 2,131.93 -39.23 -5.19 -7.58 -14.40%
EY -47.69 -35.93 -9.87 0.05 -2.55 -19.28 -13.18 16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.18 1.30 2.74 1.82 1.44 0.98 -1.16%
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 0.37 0.325 0.40 1.45 1.49 0.78 0.35 -
P/RPS 1.12 0.75 0.85 3.58 3.93 1.73 0.71 5.67%
P/EPS -3.78 -2.48 -7.11 2,396.35 -84.71 -5.39 -6.17 -5.76%
EY -26.42 -40.35 -14.07 0.04 -1.18 -18.54 -16.20 6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.05 0.91 3.09 3.92 1.50 0.80 8.84%

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