[VERSATL] QoQ 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- 131.66%
YoY- -24.87%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 84,113 68,126 62,521 56,046 49,300 37,960 35,255 78.45%
PBT 3,303 1,943 1,699 848 270 -144 349 346.81%
Tax -1,699 -380 -385 -291 -1,133 -50 -12 2608.31%
NP 1,604 1,563 1,314 557 -863 -194 337 182.68%
-
NP to SH 1,002 889 634 284 -897 -341 267 141.29%
-
Tax Rate 51.44% 19.56% 22.66% 34.32% 419.63% - 3.44% -
Total Cost 82,509 66,563 61,207 55,489 50,163 38,154 34,918 77.31%
-
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 1.91% 2.29% 2.10% 0.99% -1.75% -0.51% 0.96% -
ROE 1.23% 1.13% 0.81% 0.38% -1.19% -0.43% 0.34% -
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 30.03 24.32 22.32 20.01 17.60 13.55 12.59 78.42%
EPS 0.36 0.32 0.23 0.10 -0.32 -0.12 0.10 134.70%
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 30.09 24.37 22.37 20.05 17.64 13.58 12.61 78.47%
EPS 0.36 0.32 0.23 0.10 -0.32 -0.12 0.10 134.70%
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 2.13 2.53 2.71 2.60 2.95 4.76 4.09 -35.24%
P/EPS 178.91 193.77 267.29 512.86 -162.38 -529.81 540.27 -52.10%
EY 0.56 0.52 0.37 0.19 -0.62 -0.19 0.19 105.43%
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 2.21 2.49 2.73 2.80 2.95 3.91 4.05 -33.19%
P/EPS 185.89 190.62 269.50 552.31 -162.38 -435.34 535.02 -50.54%
EY 0.54 0.52 0.37 0.18 -0.62 -0.23 0.19 100.51%
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