[VERSATL] QoQ Cumulative 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- -46.36%
YoY- -44.37%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 118,567 56,046 145,279 95,979 58,020 22,764 54,676 67.45%
PBT 2,546 848 912 717 788 439 702 135.87%
Tax -675 -291 -1,207 -74 -24 -12 -1,324 -36.15%
NP 1,871 557 -295 643 764 427 -622 -
-
NP to SH 680 284 -595 346 645 378 -149 -
-
Tax Rate 26.51% 34.32% 132.35% 10.32% 3.05% 2.73% 188.60% -
Total Cost 116,696 55,489 145,574 95,336 57,256 22,337 55,298 64.44%
-
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 0.87% 0.38% -0.79% 0.44% 0.82% 0.48% -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 42.33 20.01 51.87 34.27 20.71 8.13 19.52 67.45%
EPS 0.24 0.10 -0.21 0.12 0.23 0.15 -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 42.33 20.01 51.87 34.27 20.71 8.13 19.52 67.45%
EPS 0.24 0.10 -0.21 0.12 0.23 0.15 -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%
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 1.43 2.60 1.00 1.88 2.49 6.03 2.77 -35.62%
P/EPS 249.21 512.86 -244.79 522.15 223.64 363.09 -1,015.12 -
EY 0.40 0.19 -0.41 0.19 0.45 0.28 -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 1.44 2.80 1.00 1.55 2.46 6.03 2.56 -31.83%
P/EPS 251.27 552.31 -244.79 429.05 221.47 363.09 -939.93 -
EY 0.40 0.18 -0.41 0.23 0.45 0.28 -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