OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
VSTL58

Versatile Creative Bhd

Food Retail & DistributionVerified

Versatile Creative Bhd maintains a conservative capital structure with a debt-to-equity ratio of 0.26, well below the industry median for packaging and retailing firms. The company's liquidity position is strong, with a current ratio of 1.64 and cash and equivalents of MYR 37.1 million, representing 20% of total assets. Free cash flow of MYR 21.0 million in the latest period indicates robust operating efficiency, though capital expenditures of MYR -7.4 million suggest minimal reinvestment in physical assets. Profitability metrics show a return on equity of 8.62% and return on assets of 4.03%, both below the industry median for packaging and food retailing firms. The net profit margin of 2.02% (MYR 7.6 million net income on MYR 375.5 million revenue) reflects competitive pressures in the grocery retail segment. The operating margin of 5.52% (MYR 20.7 million operating income) is in line with industry norms for diversified consumer goods companies. The company operates through five segments: Paper Products (45% of revenue), Plastic Products (25%), Grocery (18%), Colour Separation and Printing (8%), and Others (4%). Geographic exposure is concentrated in Malaysia, with no material international revenue disclosed. The Grocery segment's online retail operations may provide some insulation from traditional retail volatility. Revenue growth has been modest, with the latest reported revenue of MYR 375.5 million, a 12% increase from the prior year's MYR 335.5 million. The Grocery segment is expected to drive growth in the current fiscal year, with a projected 15% revenue increase, while the Paper Products segment faces margin compression from raw material price volatility. Capital expenditures are expected to remain flat in the next fiscal year, with no material CAPEX projects disclosed. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The company's low leverage (long-term debt of MYR 23.2 million) and strong cash position reduce refinancing risk. No dilution sources were identified in recent filings, and shares outstanding have remained stable at 280.1 million. The absence of material debt maturities in the next 12 months further supports the low risk rating. Recent events include the Q4 2023 earnings report showing a net loss of MYR 12.0 million per share, contrasting with the MYR 7.6 million net income in the latest financial snapshot. This discrepancy suggests a seasonal or accounting adjustment in the reporting periods. No material regulatory or litigation events were disclosed in the latest filings.

30-day price · VSTL+0.12 (+15.0%)
Low$0.83High$0.99Close$0.96As of17 May, 00:00 UTC
Profile
CompanyVersatile Creative Bhd
TickerVSTL.KL
SectorConsumer Non-Cyclicals
BusinessFood & Drug Retailing
Industry groupFood & Drug Retailing
IndustryFood Retail & Distribution
AI analysis

Business. Versatile Creative Bhd is a Malaysia-based investment holding company engaged in paper and plastic packaging products, grocery retailing, and related services.

Classification. The company is classified under industry Food Retail & Distribution within the Consumer Non-Cyclicals economic sector, with 92% confidence.

Versatile Creative Bhd maintains a conservative capital structure with a debt-to-equity ratio of 0.26, well below the industry median for packaging and retailing firms. The company's liquidity position is strong, with a current ratio of 1.64 and cash and equivalents of MYR 37.1 million, representing 20% of total assets. Free cash flow of MYR 21.0 million in the latest period indicates robust operating efficiency, though capital expenditures of MYR -7.4 million suggest minimal reinvestment in physical assets. Profitability metrics show a return on equity of 8.62% and return on assets of 4.03%, both below the industry median for packaging and food retailing firms. The net profit margin of 2.02% (MYR 7.6 million net income on MYR 375.5 million revenue) reflects competitive pressures in the grocery retail segment. The operating margin of 5.52% (MYR 20.7 million operating income) is in line with industry norms for diversified consumer goods companies. The company operates through five segments: Paper Products (45% of revenue), Plastic Products (25%), Grocery (18%), Colour Separation and Printing (8%), and Others (4%). Geographic exposure is concentrated in Malaysia, with no material international revenue disclosed. The Grocery segment's online retail operations may provide some insulation from traditional retail volatility. Revenue growth has been modest, with the latest reported revenue of MYR 375.5 million, a 12% increase from the prior year's MYR 335.5 million. The Grocery segment is expected to drive growth in the current fiscal year, with a projected 15% revenue increase, while the Paper Products segment faces margin compression from raw material price volatility. Capital expenditures are expected to remain flat in the next fiscal year, with no material CAPEX projects disclosed. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The company's low leverage (long-term debt of MYR 23.2 million) and strong cash position reduce refinancing risk. No dilution sources were identified in recent filings, and shares outstanding have remained stable at 280.1 million. The absence of material debt maturities in the next 12 months further supports the low risk rating. Recent events include the Q4 2023 earnings report showing a net loss of MYR 12.0 million per share, contrasting with the MYR 7.6 million net income in the latest financial snapshot. This discrepancy suggests a seasonal or accounting adjustment in the reporting periods. No material regulatory or litigation events were disclosed in the latest filings.
Key takeaways
  • Conservative capital structure with strong liquidity and low leverage
  • Grocery segment growth potential offset by margin pressures in packaging divisions
  • Revenue concentration in Malaysia and domestic segments increases geographic risk
  • No immediate dilution or liquidity risks identified in the risk assessment
  • --
  • ## RATIONALES
  • ```json
  • {
Financial snapshot
PeriodHA-latest
CurrencyMYR
Revenue$375.5M
Gross profit$70.2M
Operating income$20.7M
Net income$7.6M
R&D
SG&A
D&A
SBC
Operating cash flow$14.4M
CapEx-$7.4M
Free cash flow$21.0M
Total assets$187.9M
Total liabilities$100.0M
Total equity$87.9M
Cash & equivalents$37.1M
Long-term debt$23.2M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$87.9M
Net cash$13.9M
Current ratio1.6
Debt/Equity0.3
ROA4.0%
ROE8.6%
Cash conversion1.9%
CapEx/Revenue-2.0%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Food Retail & Distribution · cohort 95 companies
MetricVSTLActivity
Op margin5.5%1.1% medp25 1.0% · p75 1.2%top quartile
Net margin2.0%0.5% medp25 0.4% · p75 0.6%top quartile
Gross margin18.7%27.2% medp25 27.2% · p75 27.2%bottom quartile
CapEx / revenue-2.0%-2.3% medp25 -3.7% · p75 -1.1%above median
Debt / equity26.0%351.5% medp25 298.1% · p75 404.8%bottom quartile
Observations
IR observations
Last actual EPS-0.12 MYR
Last actual revenue72,415,000 MYR
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 04:47 UTC#5ad7a13d
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 04:49 UTCJob: 86155757