VERSATILE CREATIVE BHD

KLSE (MYR): VERSATL (4995)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.70

Today's Change

-0.005 (0.71%)

Day's Change

0.70 - 0.705

Trading Volume

66,600

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 356,772 330,625 270,806 145,279 54,676 41,884 47,085 55,667 55,203 47,481 44,466 49,840 20.67%
PBT 18,972 14,732 7,791 912 702 3,408 -14,044 -18,103 -5,688 731 -1,995 -15,881 -
Tax -8,176 -6,167 -2,754 -1,207 -1,324 1,963 164 1,177 -914 -660 -69 -126 40.83%
NP 10,796 8,565 5,037 -295 -622 5,371 -13,880 -16,926 -6,602 71 -2,064 -16,007 -
-
NP to SH 6,894 5,302 2,571 -595 -149 5,398 -13,880 -16,926 -6,602 71 -2,064 -16,007 -
-
Tax Rate 43.10% 41.86% 35.35% 132.35% 188.60% -57.60% - - - 90.29% - - -
Total Cost 345,976 322,060 265,769 145,574 55,298 36,513 60,965 72,593 61,805 47,410 46,530 65,847 16.75%
-
Net Worth 86,875 86,656 81,228 75,626 75,626 66,205 32,655 40,012 51,629 55,149 44,588 57,549 3.89%
Dividend
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
Equity
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 86,875 86,656 81,228 75,626 75,626 66,205 32,655 40,012 51,629 55,149 44,588 57,549 3.89%
NOSH 280,243 279,538 280,098 280,098 280,098 254,635 254,635 129,072 117,338 117,338 117,338 110,672 10.85%
Ratio Analysis
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.03% 2.59% 1.86% -0.20% -1.14% 12.82% -29.48% -30.41% -11.96% 0.15% -4.64% -32.12% -
ROE 7.94% 6.12% 3.17% -0.79% -0.20% 8.15% -42.50% -42.30% -12.79% 0.13% -4.63% -27.81% -
Per Share
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 127.31 118.28 96.68 51.87 19.52 16.45 33.16 43.13 47.05 40.46 37.90 45.03 8.85%
EPS 2.46 1.90 0.92 -0.21 -0.06 2.22 -9.78 -13.11 -5.63 0.06 -1.77 -14.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.29 0.27 0.27 0.26 0.23 0.31 0.44 0.47 0.38 0.52 -6.27%
Adjusted Per Share Value based on latest NOSH - 280,243
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 127.63 118.28 96.88 51.97 19.56 14.98 16.84 19.91 19.75 16.99 15.91 17.83 20.67%
EPS 2.47 1.90 0.92 -0.21 -0.05 1.93 -4.97 -6.05 -2.36 0.03 -0.74 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3108 0.31 0.2906 0.2705 0.2705 0.2368 0.1168 0.1431 0.1847 0.1973 0.1595 0.2059 3.89%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/24 30/09/24 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.68 0.64 0.52 0.54 0.70 0.205 0.365 0.57 1.29 0.69 0.75 -
P/RPS 0.53 0.57 0.66 1.00 2.77 4.26 0.62 0.85 1.21 3.19 1.82 1.67 -9.79%
P/EPS 27.64 35.85 69.73 -244.79 -1,015.12 33.02 -2.10 -2.78 -10.13 2,131.93 -39.23 -5.19 -
EY 3.62 2.79 1.43 -0.41 -0.10 3.03 -47.69 -35.93 -9.87 0.05 -2.55 -19.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.19 2.21 1.93 2.00 2.69 0.89 1.18 1.30 2.74 1.82 1.44 4.86%
Price Multiplier on Announcement Date
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/11/24 28/11/24 31/05/24 31/05/23 31/05/22 27/05/21 29/06/20 31/05/19 31/05/18 31/05/17 30/05/16 26/05/15 -
Price 0.71 0.71 0.665 0.52 0.50 0.58 0.37 0.325 0.40 1.45 1.49 0.78 -
P/RPS 0.56 0.60 0.69 1.00 2.56 3.53 1.12 0.75 0.85 3.58 3.93 1.73 -9.70%
P/EPS 28.86 37.43 72.45 -244.79 -939.93 27.36 -3.78 -2.48 -7.11 2,396.35 -84.71 -5.39 -
EY 3.46 2.67 1.38 -0.41 -0.11 3.65 -26.42 -40.35 -14.07 0.04 -1.18 -18.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.29 2.29 1.93 1.85 2.23 1.61 1.05 0.91 3.09 3.92 1.50 4.80%

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
2 people like this. Showing 50 of 609 comments

teareader818

Later copper toilet bowl.

2020-10-16 11:12

sftong2000

I think even toilet bowl is gone now.

The Royals and the NSK boss just defecate in a bush. :D

2020-10-19 09:30

RoyalExpert

Sftong, indeed. I am even selling the toilet bowl now, take that money to buy Versatile. Ini kalilah!!!

2020-10-19 09:36

sftong2000

Royal, how high up is your son?

You know, KLSE has many historical stories about Boss cheat employees to buy, and he dumped and gone.

Not saying it would repeat again this time. But the price is not lying

2020-10-19 09:49

sftong2000

Already PM you. See top of this page.

2020-10-19 10:27

RoyalExpert

Already replied you.

2020-10-19 15:34

sftong2000

Royal Expert, Ini Kali lah?!

2020-12-04 10:54

sftong2000

1 Ringgit kah?

2020-12-04 10:54

RoyalExpert

Versatile is not a rabbit. It is a turtle, slow and steady, sometimes kostan a bit. it will step by step turn into Ninja Turtle!

2020-12-09 16:03

Mandyfung

Ai lai liao all Versatile members. Good news.

2020-12-17 15:25

sftong2000

Aiseh Royal Expert, now NSK offer to buy out Versatile. Looks like price never gonna reach your $1. No Bungalow for you ah?

How come your son kena tipu?!

2020-12-23 10:10

Marketsifu

VERSATL -
1. Strong support at RM0.70
2. Many people still don't know NSK gonna take over news, if take over not success at least RM0.70 at least still support but if take over successful then I believe people will start goreng
3. Next support RM0.65-0.66
4. Share units not many very easy to push up

2021-02-05 23:07

Bullalltheway

Collect versatile now TP RM1 2 month

2021-04-19 16:01

Milo Ais

@Bullalltheway, what happened with the TP1, today falling knife..

2021-04-22 19:40

DKNY99

Crazy, nta 0.25 only. But stock already extremely over value, still got people shout tp1. You better go genting gamble or also canbuy dataprep to gamble.

2021-04-22 22:56

Bullalltheway

Be patience you will thank me later

2021-06-19 15:37

SpicyMcDeluxe

kekw

2021-12-20 11:00

Gemgem11

NSK boss proxy buying outside

2021-12-29 13:23

Gemgem11

https://klse.i3investor.com/blogs/tcqwe/2021-12-29-story-h1596460064-Challenging_the_next_breakout_VERSATL_KLSE_4995.jsp

2021-12-29 13:23

IkNowEvErYthiNG

Post flood theme

NSK sure benefit from flood. Too much moral value to talk about post flood theme?

bullshit. Grab buys Jaya Grocer for a reason.

2021-12-31 10:49

StephenChow

Volume coming in since last week, Definitely its something comparing to its volume for the past few month

2022-01-03 08:40

IkNowEvErYthiNG

https://www.hmetro.com.my/bisnes/2021/12/794166/fokus-produk-berkualiti


Fokus produk berkualiti
Hajar UmiraMd Zaki
bisnes@hmetro.com.my
PELANCARAN NSK Grocer Quill City Mall.
PELANCARAN NSK Grocer Quill City Mall.
PEMILIK rangkaian pasar raya besar NSK Grocer, NSK Trading Company kini membuka cawangan pasar raya NSK Grocer di Quill City Mall di sini, 20 Disember lalu.

Pembukaan pasar raya NSK Grocer Quill City Mall menjadi antara pasar raya terbesar di daerah pusat perniagaan (CBD) Kuala Lumpur.

Pengerusi Versatile Creative Sdn Bhd, Tan Sri Mohd Shariff Omar berkata, pihaknya memfokuskan kepada penyediaan produk yang berkualiti tinggi pada harga yang berpatutan.

Beliau berkata, produk yang disediakan di pasar raya NSK Grocer ini adalah termasuk barangan import serta tempatan.


"Kami menawarkan kepelbagaian produk terutamanya bahan-bahan segar seperti sayuran, buah serta daging yang berkualiti tinggi.


"Bahkan, dari segi keluasan pula, kami adalah pasar raya yang terbesar di pusat bandar, di mana kami mampu untuk memberikan pengalaman pembelian yang lebih selesa dengan adanya ruang yang luas," katanya.

Beliau berkata demikian ketika menyempurnakan Majlis Pelancaran Pembukaan Pasaraya NSK Grocer Quill City Mall, Kuala Lumpur.

Turut hadir, adalah Pengasas NSK Group, Lim Chou Bu dan Pengarah NSK Group, Chen Chuen Sum.

Mohd Shariff berkata, beliau turut menyifatkan pasar raya ini sebagai rangkaian kecil bagi Pasaraya Besar NSK, di mana pelanggan boleh mendapatkan pelbagai produk di sebuah pasar raya.

Mohd Shariff berkata, pihaknya akan membuka lebih banyak cawangan di lokasi strategik bagi mengukuhkan kedudukannya di pasaran.

NSK Grocer adalah pasar raya yang juga kerjasama antara NSK Trading Company dan Versatile Creative Sdn Bhd.

Disiarkan pada: Disember 30, 2021 @ 6:55am
Artikel Berkaitan

2022-01-04 10:38

IkNowEvErYthiNG

this Q profit sure flyyyyyyyyyyyyyyyyyyyyyyyy

2022-01-04 10:39

alamak97

Let's see, bought and kept some. Finger crossed

2022-01-04 11:44

IkNowEvErYthiNG

Congrats Alamak!

2022-01-04 15:53

alamak97

Hold on and wait for flying to take off

2022-01-04 22:44

Justin328

Got momentum what happening

2022-01-05 09:46

Justin328

monitor half day momentum is weak can ignore it

2022-01-05 12:24

IkNowEvErYthiNG

I've studied a couple of pattern for few counters. Most importantly, im confident abt AHB, AEON and Versatile.

I made a few "guesses" here recently.

AHB TP 30-38 cts
WOODLANDOR TP RM 1.20 and above
VERSTL TP 1.00 and above

oh im not just talking abt post flood theme. I'm talking about Grab and Jaya Grocer kind of deal. Just look at the announcements urself and figure it out lah

*** This is not a buy recommendation but sharing of what my thoughts are. Good Luck everybody***

2022-01-07 12:49

StephenChow

What happen? suddenly shoot

2022-01-12 17:05

EricTanKK123

is it going to reach TP 1.00??

2022-01-12 20:19

StephenChow

tp1?

2022-01-13 08:59

plantationtp

TP1 at least

2022-01-18 16:24

alamak97

Volume is surging? Anything??

2022-04-14 09:06

yleng83

DBT @0.50

2022-04-18 11:33

yleng83

wah sell down. So scary

2022-04-18 15:50

flyhub888

what happen

2022-04-18 16:17

VTrade

Sakit hati…

2022-04-18 16:35

flyhub888

ehat actually happen? dashyat punya drop.

2022-04-18 17:08

flyhub888

jerung makan bilis ke

2022-04-18 17:09

Dehcomic01

When you look at Versatl ROE over the past 10 years, I could only find one year with positive ROE. I thought that my reference packaging company New Toyo was facing challenging performance. But Versatl was even more challenging. For more insights into New Toyo refer to https://www.youtube.com/watch?v=zuL2PB7Kwkg

2023-09-15 09:06

G-boy

waiting it to fly to moon...NSK hooray

2024-03-16 16:23

acnca84

😎

2024-03-22 16:00

MULTIEVER

📆🕔

2024-03-22 19:39

G-boy

for sure will multifold in these 2 year...

2024-03-26 22:46

G-boy

boss keep buying in open market..something brewing

2 months ago

paperplane

directors keep buying, something brewing? NSK Trade City to be injected to boost? Making wild guess only

2 months ago

UnicornP

Consecutive good quarters..

2 months ago

UnicornP

60c is the base. Minimum $1.2 with these earnings.

2 months ago

paperplane

I think Budget 2025 is very good for NSK target market audiences,

2 months ago

Post a Comment