[VERSATL] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -228.97%
YoY- -299.33%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 248,924 237,134 224,184 145,279 127,972 116,040 91,056 95.15%
PBT 5,986 5,092 3,392 912 956 1,576 1,756 125.99%
Tax -1,406 -1,350 -1,164 -1,207 -98 -48 -48 844.40%
NP 4,580 3,742 2,228 -295 857 1,528 1,708 92.66%
-
NP to SH 2,093 1,360 1,136 -595 461 1,290 1,512 24.13%
-
Tax Rate 23.49% 26.51% 34.32% 132.35% 10.25% 3.05% 2.73% -
Total Cost 244,344 233,392 221,956 145,574 127,114 114,512 89,348 95.20%
-
Net Worth 78,427 78,427 75,626 75,626 78,427 78,427 78,427 0.00%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 78,427 78,427 75,626 75,626 78,427 78,427 78,427 0.00%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 280,098 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.84% 1.58% 0.99% -0.20% 0.67% 1.32% 1.88% -
ROE 2.67% 1.73% 1.50% -0.79% 0.59% 1.64% 1.93% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 88.87 84.66 80.04 51.87 45.69 41.43 32.51 95.14%
EPS 0.75 0.48 0.40 -0.21 0.16 0.46 0.60 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.27 0.28 0.28 0.28 0.00%
Adjusted Per Share Value based on latest NOSH - 280,098
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 88.87 84.66 80.04 51.87 45.69 41.43 32.51 95.14%
EPS 0.75 0.48 0.40 -0.21 0.16 0.46 0.60 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.27 0.28 0.28 0.28 0.00%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.615 0.605 0.52 0.52 0.645 0.515 0.49 -
P/RPS 0.69 0.71 0.65 1.00 1.41 1.24 1.51 -40.58%
P/EPS 82.29 124.60 128.21 -244.79 391.61 111.82 90.77 -6.31%
EY 1.22 0.80 0.78 -0.41 0.26 0.89 1.10 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.16 1.93 1.93 2.30 1.84 1.75 16.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 24/08/23 31/05/23 27/02/23 25/11/22 26/08/22 -
Price 0.605 0.61 0.56 0.52 0.53 0.51 0.49 -
P/RPS 0.68 0.72 0.70 1.00 1.16 1.23 1.51 -41.16%
P/EPS 80.95 125.63 138.08 -244.79 321.79 110.74 90.77 -7.32%
EY 1.24 0.80 0.72 -0.41 0.31 0.90 1.10 8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.18 2.07 1.93 1.89 1.82 1.75 15.02%

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