[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -64.24%
YoY- -44.37%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 237,134 224,184 145,279 127,972 116,040 91,056 54,676 165.71%
PBT 5,092 3,392 912 956 1,576 1,756 702 274.26%
Tax -1,350 -1,164 -1,207 -98 -48 -48 -1,324 1.30%
NP 3,742 2,228 -295 857 1,528 1,708 -622 -
-
NP to SH 1,360 1,136 -595 461 1,290 1,512 -149 -
-
Tax Rate 26.51% 34.32% 132.35% 10.25% 3.05% 2.73% 188.60% -
Total Cost 233,392 221,956 145,574 127,114 114,512 89,348 55,298 160.93%
-
Net Worth 78,427 75,626 75,626 78,427 78,427 78,427 75,626 2.45%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 78,427 75,626 75,626 78,427 78,427 78,427 75,626 2.45%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 280,098 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.58% 0.99% -0.20% 0.67% 1.32% 1.88% -1.14% -
ROE 1.73% 1.50% -0.79% 0.59% 1.64% 1.93% -0.20% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 84.66 80.04 51.87 45.69 41.43 32.51 19.52 165.71%
EPS 0.48 0.40 -0.21 0.16 0.46 0.60 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.28 0.28 0.28 0.27 2.45%
Adjusted Per Share Value based on latest NOSH - 280,098
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 84.83 80.20 51.97 45.78 41.51 32.57 19.56 165.70%
EPS 0.49 0.41 -0.21 0.17 0.46 0.54 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2705 0.2705 0.2806 0.2806 0.2806 0.2705 2.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.605 0.52 0.52 0.645 0.515 0.49 0.54 -
P/RPS 0.71 0.65 1.00 1.41 1.24 1.51 2.77 -59.61%
P/EPS 124.60 128.21 -244.79 391.61 111.82 90.77 -1,015.12 -
EY 0.80 0.78 -0.41 0.26 0.89 1.10 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.93 1.93 2.30 1.84 1.75 2.00 5.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 31/05/23 27/02/23 25/11/22 26/08/22 31/05/22 -
Price 0.61 0.56 0.52 0.53 0.51 0.49 0.50 -
P/RPS 0.72 0.70 1.00 1.16 1.23 1.51 2.56 -57.04%
P/EPS 125.63 138.08 -244.79 321.79 110.74 90.77 -939.93 -
EY 0.80 0.72 -0.41 0.31 0.90 1.10 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.07 1.93 1.89 1.82 1.75 1.85 11.55%

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