[VERSATL] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.17%
YoY- 109.58%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 31,121 35,904 41,557 40,857 35,251 33,092 38,051 -3.29%
PBT 4,380 -4,168 -10,489 125 -1,305 -675 -6,241 -
Tax -8 0 -6 0 0 0 0 -
NP 4,372 -4,168 -10,495 125 -1,305 -675 -6,241 -
-
NP to SH 4,372 -4,168 -10,495 125 -1,305 -675 -6,241 -
-
Tax Rate 0.18% - - 0.00% - - - -
Total Cost 26,749 40,072 52,052 40,732 36,556 33,767 44,292 -8.05%
-
Net Worth 63,658 42,593 42,593 58,669 50,455 51,629 61,967 0.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 63,658 42,593 42,593 58,669 50,455 51,629 61,967 0.44%
NOSH 254,635 141,979 129,072 117,338 117,338 117,338 110,656 14.88%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.05% -11.61% -25.25% 0.31% -3.70% -2.04% -16.40% -
ROE 6.87% -9.79% -24.64% 0.21% -2.59% -1.31% -10.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.22 25.29 32.20 34.82 30.04 28.20 34.39 -15.82%
EPS 1.79 -2.96 -8.39 0.11 -1.11 -0.58 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.30 0.33 0.50 0.43 0.44 0.56 -12.56%
Adjusted Per Share Value based on latest NOSH - 117,338
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.13 12.84 14.87 14.62 12.61 11.84 13.61 -3.29%
EPS 1.56 -1.49 -3.75 0.04 -0.47 -0.24 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.1524 0.1524 0.2099 0.1805 0.1847 0.2217 0.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.755 0.25 0.43 0.65 1.34 0.735 0.88 -
P/RPS 6.18 0.99 1.34 1.87 4.46 2.61 2.56 15.80%
P/EPS 43.97 -8.52 -5.29 610.16 -120.49 -127.77 -15.60 -
EY 2.27 -11.74 -18.91 0.16 -0.83 -0.78 -6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 0.83 1.30 1.30 3.12 1.67 1.57 11.50%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 26/02/19 14/02/18 27/02/17 26/02/16 23/02/15 -
Price 0.705 0.255 0.405 0.58 1.36 0.72 0.81 -
P/RPS 5.77 1.01 1.26 1.67 4.53 2.55 2.36 16.05%
P/EPS 41.06 -8.69 -4.98 544.45 -122.28 -125.16 -14.36 -
EY 2.44 -11.51 -20.08 0.18 -0.82 -0.80 -6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.85 1.23 1.16 3.16 1.64 1.45 11.71%

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