[VERSATL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 147.73%
YoY- -24.87%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 270,806 186,693 118,567 56,046 145,279 95,979 58,020 179.02%
PBT 7,791 4,490 2,546 848 912 717 788 360.01%
Tax -2,754 -1,055 -675 -291 -1,207 -74 -24 2254.59%
NP 5,037 3,435 1,871 557 -295 643 764 251.19%
-
NP to SH 2,571 1,570 680 284 -595 346 645 151.18%
-
Tax Rate 35.35% 23.50% 26.51% 34.32% 132.35% 10.32% 3.05% -
Total Cost 265,769 183,258 116,696 55,489 145,574 95,336 57,256 178.00%
-
Net Worth 81,228 78,427 78,427 75,626 75,626 78,427 78,427 2.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 81,228 78,427 78,427 75,626 75,626 78,427 78,427 2.36%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 280,098 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.86% 1.84% 1.58% 0.99% -0.20% 0.67% 1.32% -
ROE 3.17% 2.00% 0.87% 0.38% -0.79% 0.44% 0.82% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 96.68 66.65 42.33 20.01 51.87 34.27 20.71 179.05%
EPS 0.92 0.56 0.24 0.10 -0.21 0.12 0.23 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.28 0.27 0.27 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 280,098
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 96.88 66.79 42.42 20.05 51.97 34.33 20.76 178.99%
EPS 0.92 0.56 0.24 0.10 -0.21 0.12 0.23 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2806 0.2806 0.2705 0.2705 0.2806 0.2806 2.35%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.64 0.615 0.605 0.52 0.52 0.645 0.515 -
P/RPS 0.66 0.92 1.43 2.60 1.00 1.88 2.49 -58.70%
P/EPS 69.73 109.72 249.21 512.86 -244.79 522.15 223.64 -53.98%
EY 1.43 0.91 0.40 0.19 -0.41 0.19 0.45 115.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.20 2.16 1.93 1.93 2.30 1.84 12.97%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 28/02/24 28/11/23 24/08/23 31/05/23 27/02/23 25/11/22 -
Price 0.665 0.605 0.61 0.56 0.52 0.53 0.51 -
P/RPS 0.69 0.91 1.44 2.80 1.00 1.55 2.46 -57.11%
P/EPS 72.45 107.94 251.27 552.31 -244.79 429.05 221.47 -52.49%
EY 1.38 0.93 0.40 0.18 -0.41 0.23 0.45 110.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.16 2.18 2.07 1.93 1.89 1.82 16.53%

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