[VERSATL] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 1114.77%
YoY- 213.86%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 145,279 127,972 116,040 91,056 54,676 45,628 42,794 126.04%
PBT 912 956 1,576 1,756 702 122 -990 -
Tax -1,207 -98 -48 -48 -1,324 0 0 -
NP -295 857 1,528 1,708 -622 122 -990 -55.42%
-
NP to SH -595 461 1,290 1,512 -149 829 -620 -2.70%
-
Tax Rate 132.35% 10.25% 3.05% 2.73% 188.60% 0.00% - -
Total Cost 145,574 127,114 114,512 89,348 55,298 45,505 43,784 122.92%
-
Net Worth 75,626 78,427 78,427 78,427 75,626 72,227 66,205 9.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 75,626 78,427 78,427 78,427 75,626 72,227 66,205 9.28%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 254,635 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -0.20% 0.67% 1.32% 1.88% -1.14% 0.27% -2.31% -
ROE -0.79% 0.59% 1.64% 1.93% -0.20% 1.15% -0.94% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.87 45.69 41.43 32.51 19.52 17.69 16.81 112.09%
EPS -0.21 0.16 0.46 0.60 -0.06 0.32 -0.24 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.28 0.27 0.28 0.26 2.55%
Adjusted Per Share Value based on latest NOSH - 280,098
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.97 45.78 41.51 32.57 19.56 16.32 15.31 126.03%
EPS -0.21 0.17 0.46 0.54 -0.05 0.30 -0.22 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2705 0.2806 0.2806 0.2806 0.2705 0.2584 0.2368 9.28%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.52 0.645 0.515 0.49 0.54 0.675 0.55 -
P/RPS 1.00 1.41 1.24 1.51 2.77 3.82 3.27 -54.64%
P/EPS -244.79 391.61 111.82 90.77 -1,015.12 209.95 -225.89 5.50%
EY -0.41 0.26 0.89 1.10 -0.10 0.48 -0.44 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.30 1.84 1.75 2.00 2.41 2.12 -6.07%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 27/02/23 25/11/22 26/08/22 31/05/22 25/02/22 25/11/21 -
Price 0.52 0.53 0.51 0.49 0.50 0.55 0.515 -
P/RPS 1.00 1.16 1.23 1.51 2.56 3.11 3.06 -52.58%
P/EPS -244.79 321.79 110.74 90.77 -939.93 171.07 -211.51 10.24%
EY -0.41 0.31 0.90 1.10 -0.11 0.58 -0.47 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.89 1.82 1.75 1.85 1.96 1.98 -1.69%

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