VERSATL | VERSATILE CREATIVE BHD
0.635 (-3.79%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 68.13 | 1.94 | 0.89 | 1.3% | 0.00 | 0.32 | 9.0% | 79.5% | 40.2% | 360.7% | ||||||||
| 28 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 62.52 | 1.70 | 0.63 | 1.0% | 0.00 | 0.23 | 11.6% | 77.3% | 123.2% | 137.4% | ||||||||
| 24 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 56.05 | 0.85 | 0.28 | 0.5% | 0.00 | 0.10 | 13.7% | 146.2% | 131.7% | 24.9% | ||||||||
| 31 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 49.30 | 0.27 | -0.90 | -1.8% | 0.00 | -0.32 | 29.9% | 141.0% | 163.1% | 16.3% | ||||||||
| 27 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 37.96 | -0.14 | -0.34 | -0.9% | 0.00 | -0.12 | 7.7% | 196.0% | 227.7% | 136.6% | ||||||||
| 25 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 35.26 | 0.35 | 0.27 | 0.8% | 0.00 | 0.10 | 54.9% | 250.2% | 29.4% | 1060.9% | ||||||||
| 26 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 22.76 | 0.44 | 0.38 | 1.7% | 0.00 | 0.15 | 11.3% | 100.9% | 149.0% | 213.9% | ||||||||
| 31 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 20.45 | 0.61 | -0.77 | -3.8% | 0.00 | -0.28 | 59.5% | 90.0% | 182.8% | 189.6% | ||||||||
| 25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 12.82 | 0.59 | 0.93 | 7.3% | 0.00 | 0.36 | 27.4% | 21.7% | 3947.8% | 161.5% | ||||||||
| 25 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 10.07 | -0.07 | 0.02 | 0.2% | 0.00 | 0.01 | 11.2% | 6.3% | 106.9% | 98.1% | ||||||||
| 27 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 11.33 | -0.43 | -0.33 | -2.9% | 0.00 | -0.13 | 5.3% | 15.2% | 138.6% | 107.1% | ||||||||
| 27 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 10.76 | -1.14 | 0.86 | 8.0% | 0.00 | 0.34 | 2.1% | 3.7% | 156.9% | 108.9% | ||||||||
| 26 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 10.54 | -1.51 | -1.51 | -14.4% | 0.00 | -0.59 | 1.8% | 2.4% | 223.7% | 45.3% | ||||||||
| 27 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 10.74 | 1.23 | 1.22 | 11.4% | 0.00 | 0.48 | 9.1% | 9.2% | 73.7% | 187.0% | ||||||||
| 17 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 9.84 | 4.66 | 4.66 | 47.4% | 0.00 | 2.11 | 12.0% | 28.6% | 148.0% | 77566.7% | ||||||||
| 29 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 11.18 | -9.88 | -9.71 | -86.9% | 0.00 | -6.84 | 8.6% | 20.8% | 250.9% | 51.0% | ||||||||
| 26 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 10.30 | -2.77 | -2.77 | -26.9% | 0.00 | -1.95 | 12.9% | 18.5% | 96.7% | 28.8% | ||||||||
| 27 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 11.82 | -1.41 | -1.41 | -11.9% | 0.00 | -0.99 | 14.2% | 14.1% | 23550.0% | 45.5% | ||||||||
| 30 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 13.78 | 0.01 | 0.01 | 0.0% | 0.00 | 0.00 | 2.3% | 9.0% | 100.1% | 100.2% | ||||||||
| 31 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 14.11 | -7.61 | -6.43 | -45.6% | 0.00 | -4.98 | 11.6% | 1.6% | 65.4% | 4.4% | ||||||||
| 26 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 12.64 | -3.88 | -3.89 | -30.8% | 0.00 | -3.01 | 8.2% | 11.4% | 50.7% | 97300.0% | ||||||||
| 22 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 13.77 | -2.58 | -2.58 | -18.7% | 0.00 | -2.00 | 9.1% | 4.7% | 35.9% | 2787.5% | ||||||||
| 04 Sep 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 15.15 | -4.03 | -4.03 | -26.6% | 0.00 | -3.43 | 5.6% | 12.8% | 40.1% | 16879.2% | ||||||||
| 31 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 14.35 | -5.81 | -6.73 | -46.9% | 0.00 | -5.73 | 0.5% | 17.3% | 168250.0% | 588.8% | ||||||||
| 14 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 14.28 | 0.00 | 0.00 | 0.0% | 0.00 | 0.00 | 8.6% | 19.4% | 95.8% | 98.7% | ||||||||
| 21 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 13.15 | 0.10 | 0.10 | 0.7% | 0.00 | 0.08 | 2.1% | 21.1% | 300.0% | 112.1% | ||||||||
| 24 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 13.43 | 0.02 | 0.02 | 0.2% | 0.00 | 0.02 | 9.8% | 8.0% | 98.3% | 102.9% | ||||||||
| 31 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 12.23 | 2.04 | 1.38 | 11.2% | 0.00 | 1.17 | 2.2% | 7.5% | 335.4% | 199.1% | ||||||||
| 27 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 11.96 | 0.32 | 0.32 | 2.6% | 0.00 | 0.27 | 10.2% | 11.4% | 139.9% | 72.6% | ||||||||
| 24 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 10.85 | -0.79 | -0.79 | -7.3% | 0.00 | -0.67 | 12.8% | 1.6% | 4.7% | 292.0% | ||||||||
| 24 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 12.44 | -0.83 | -0.83 | -6.7% | 0.00 | -0.71 | 9.3% | 9.9% | 40.2% | 62.9% | ||||||||
| 30 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 11.37 | -1.32 | -1.39 | -12.2% | 0.00 | -1.18 | 5.9% | 3.6% | 220.6% | 85.7% | ||||||||
| 26 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 10.74 | 1.15 | 1.15 | 10.7% | 0.00 | 0.98 | 2.6% | 9.7% | 179.6% | 150.1% | ||||||||
| 27 Nov 15 | Q2 Sep 15 | 2 | 31 Mar 16 | 11.03 | 0.41 | 0.41 | 3.7% | 0.00 | 0.35 | 2.6% | 12.4% | 118.4% | 119.6% | ||||||||
| 26 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 11.32 | -2.24 | -2.24 | -19.8% | 0.00 | -1.91 | 4.0% | 16.5% | 77.0% | 21.9% | ||||||||
| 26 May 15 | Q4 Mar 15 | 4 | 31 Mar 15 | 11.79 | -9.60 | -9.73 | -82.5% | 0.00 | -8.79 | 0.9% | 9.5% | 322.9% | 1763.2% | ||||||||
| 23 Feb 15 | 31/12/14 | 3 | 31/03/15 | 11.90 | -2.30 | -2.30 | -19.3% | 0.00 | -2.08 | 5.5% | 20.4% | 9.4% | 13.1% |
Historical Dividends
Financial Ratios
| EPS | 0.32 sen |
| Trailing PE (Sector Median: 13.4) | 194.5 |
| PEG | 1.95 |
| Altman Z | 1.3 |
| Beaver | 0.023 |
| Current Ratio | 1.4 |
| Debt-Equity (DE) Ratio | 0.84 |
| FCF Yield | -2.25 % |
| Revenue QoQ | 8.96 % |
| Revenue YoY | 79.47% |
| Profit QoQ | 40.22 % |
| Profit YoY | 360.7 % |
| Profit Margin (Sector Median: 3.6) | 0.39 % |
| ROE (ROIC: 1.1) | 1.14 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.6) | |
| ROE (ROIC: 1.25) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.28 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.89 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 10.7 |
| Expected Revenue (M) | 85.68 |
| Expected Growth (%) | 16.0 |
Directors Share Purchases (Beta)
MR LOH TECK WAH added 301300.0 units announced on 04 Jan 2024 at ~RM0.58
MR LOH TECK WAH added 55000.0 units announced on 10 Jan 2023 at ~RM0.5
MR LOH TECK WAH added 182200.0 units announced on 06 Jan 2023 at ~RM0.645
MR LOH TECK WAH added 277000.0 units announced on 05 Jan 2023 at ~RM0.625
MR LOH TECK WAH added 794000.0 units announced on 03 Jan 2023 at ~RM0.585
MR LOH TECK WAH added 2271000.0 units announced on 30 Dec 2022 at ~RM0.575
MR LOH TECK WAH added 862200.0 units announced on 28 Dec 2022 at ~RM0.59
MR LOH TECK WAH added 439000.0 units announced on 12 Jul 2022 at ~RM0.425
MR LOH TECK WAH added 37000.0 units announced on 07 Jul 2022 at ~RM0.44
Summary
Market Cap: 177 M.
Number of Shares: 280 M.
Adjusted Float: 61.8%.
Stock highly correlated with
PARAMON (86%)
SMETRIC (85%)
BNASTRA (84%)
GLOMAC (84%)
Versatile Creative Berhad, an investment holding company, is engaged in the manufacture and trading of packaging products in Malaysia. It operates in four segments: Paper Products, Plastic Products, Color Separation and Printing, and Others. The Paper Products segment is engaged in the manufacture and trade of paper board packaging products, which comprise offset-printed boxes and offset-laminated cartons. The Plastic Products segment is engaged in the manufacture and sale of plastic packaging products. The Color Separation and Printing segment provides color separation and lithography services, as well as printed materials. The Other segment offers outdoor advertising media services. The company also exports its products to the international markets. Versatile Creative was founded in 1961 and is based in Kuala Lumpur, Malaysia.
Sectors: Industrial Products, Packaging, Packaging Materials, Industrial Products & Services
Code: 4995
Website: http://www.vc-b.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| VERSATL-WA | 0.22 | 0.585 | 26.77% | 17-Jan-2028 |
Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| NSK Trading Sdn Bhd | 41.86% | 74.45 |
| Kuan Kar Chin | 4.67% | 8.31 |
| Toh Chee Thin | 4.66% | 8.29 |
| Loh Teck Wah | 2.9% | 5.16 |
| Ng Chek Kiam | 2.32% | 4.13 |
| Lai Sing Foo | 2.26% | 4.02 |
| Tang Beirui | 2.14% | 3.81 |
| Lee Wah Lian | 1.99% | 3.54 |
| Wong Poh Kim @ Mary Ann | 1.94% | 3.45 |
| Leow Yoke Foong | 1.72% | 3.06 |
| Khor Tuang Keat | 1.69% | 3.01 |
| Tang Yin Fan | 1.64% | 2.92 |
| Yong Chong Lim | 1.48% | 2.63 |
| Loh Chen Yook | 1.43% | 2.54 |
| Tham Quek Ngok | 1.23% | 2.19 |
| Teo Chai Hock | 1.13% | 2.01 |
| Tengku Ab Malek Bin Tengku Mohamed | 1.08% | 1.92 |
| Sin Wi Kock | 1.07% | 1.9 |
| Lai Lee Min Louise | 0.9% | 1.6 |
| Ng Aik Chuan | 0.86% | 1.53 |
| Ang Suat Mei | 0.74% | 1.32 |
| Yan Foong Sdn Bhd | 0.71% | 1.26 |
| Lee Chen Mow | 0.68% | 1.21 |
| SKT Supplies Sdn Bhd | 0.64% | 1.14 |
| Ong Li Tak | 0.61% | 1.08 |
| Teo Chung Wee | 0.51% | 0.91 |
| Tan Yit Moi | 0.51% | 0.91 |