[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -50.46%
YoY- 204.89%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 42,794 45,324 41,884 41,494 41,160 39,360 47,085 -6.16%
PBT -990 -1,716 3,408 5,840 11,782 18,640 -14,044 -82.90%
Tax 0 0 1,963 -10 -16 0 164 -
NP -990 -1,716 5,371 5,829 11,766 18,640 -13,880 -82.77%
-
NP to SH -620 -1,328 5,398 5,829 11,766 18,640 -13,880 -87.38%
-
Tax Rate - - -57.60% 0.17% 0.14% 0.00% - -
Total Cost 43,784 47,040 36,513 35,665 29,394 20,720 60,965 -19.78%
-
Net Worth 66,205 66,205 66,205 63,658 66,205 55,302 32,655 60.11%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 66,205 66,205 66,205 63,658 66,205 55,302 32,655 60.11%
NOSH 254,635 254,635 254,635 254,635 254,635 254,635 254,635 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.31% -3.79% 12.82% 14.05% 28.59% 47.36% -29.48% -
ROE -0.94% -2.01% 8.15% 9.16% 17.77% 33.71% -42.50% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.81 17.80 16.45 16.30 16.16 17.79 33.16 -36.39%
EPS -0.24 -0.52 2.22 2.39 4.94 8.44 -9.78 -91.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.25 0.26 0.25 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.28 16.18 14.95 14.81 14.69 14.05 16.81 -6.15%
EPS -0.22 -0.47 1.93 2.08 4.20 6.65 -4.96 -87.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2364 0.2364 0.2273 0.2364 0.1974 0.1166 60.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.55 0.595 0.70 0.755 0.71 0.375 0.205 -
P/RPS 3.27 3.34 4.26 4.63 4.39 2.11 0.62 202.69%
P/EPS -225.89 -114.09 33.02 32.98 15.37 4.45 -2.10 2155.36%
EY -0.44 -0.88 3.03 3.03 6.51 22.47 -47.69 -95.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.29 2.69 3.02 2.73 1.50 0.89 78.26%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 26/02/21 27/11/20 17/08/20 29/06/20 -
Price 0.515 0.585 0.58 0.705 0.655 0.69 0.37 -
P/RPS 3.06 3.29 3.53 4.33 4.05 3.88 1.12 95.31%
P/EPS -211.51 -112.17 27.36 30.80 14.18 8.19 -3.78 1359.36%
EY -0.47 -0.89 3.65 3.25 7.05 12.21 -26.42 -93.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.25 2.23 2.82 2.52 2.76 1.61 14.77%

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