[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 233.76%
YoY- -85.77%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 116,040 91,056 54,676 45,628 42,794 45,324 41,884 97.13%
PBT 1,576 1,756 702 122 -990 -1,716 3,408 -40.17%
Tax -48 -48 -1,324 0 0 0 1,963 -
NP 1,528 1,708 -622 122 -990 -1,716 5,371 -56.71%
-
NP to SH 1,290 1,512 -149 829 -620 -1,328 5,398 -61.45%
-
Tax Rate 3.05% 2.73% 188.60% 0.00% - - -57.60% -
Total Cost 114,512 89,348 55,298 45,505 43,784 47,040 36,513 114.10%
-
Net Worth 78,427 78,427 75,626 72,227 66,205 66,205 66,205 11.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 78,427 78,427 75,626 72,227 66,205 66,205 66,205 11.94%
NOSH 280,098 280,098 280,098 280,098 254,635 254,635 254,635 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.32% 1.88% -1.14% 0.27% -2.31% -3.79% 12.82% -
ROE 1.64% 1.93% -0.20% 1.15% -0.94% -2.01% 8.15% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.43 32.51 19.52 17.69 16.81 17.80 16.45 85.00%
EPS 0.46 0.60 -0.06 0.32 -0.24 -0.52 2.22 -64.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.28 0.26 0.26 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 280,098
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.51 32.57 19.56 16.32 15.31 16.21 14.98 97.16%
EPS 0.46 0.54 -0.05 0.30 -0.22 -0.48 1.93 -61.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2806 0.2705 0.2584 0.2368 0.2368 0.2368 11.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.515 0.49 0.54 0.675 0.55 0.595 0.70 -
P/RPS 1.24 1.51 2.77 3.82 3.27 3.34 4.26 -56.04%
P/EPS 111.82 90.77 -1,015.12 209.95 -225.89 -114.09 33.02 125.34%
EY 0.89 1.10 -0.10 0.48 -0.44 -0.88 3.03 -55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.75 2.00 2.41 2.12 2.29 2.69 -22.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 25/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.51 0.49 0.50 0.55 0.515 0.585 0.58 -
P/RPS 1.23 1.51 2.56 3.11 3.06 3.29 3.53 -50.45%
P/EPS 110.74 90.77 -939.93 171.07 -211.51 -112.17 27.36 153.75%
EY 0.90 1.10 -0.11 0.58 -0.47 -0.89 3.65 -60.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.75 1.85 1.96 1.98 2.25 2.23 -12.65%

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