[VERSATL] QoQ Quarter Result on 30-Sep-2022 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -29.37%
YoY- 1060.87%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 56,046 49,300 37,960 35,255 22,764 20,455 12,824 168.03%
PBT 848 270 -144 349 439 610 586 28.02%
Tax -291 -1,133 -50 -12 -12 -1,324 0 -
NP 557 -863 -194 337 427 -714 586 -3.33%
-
NP to SH 284 -897 -341 267 378 -771 931 -54.78%
-
Tax Rate 34.32% 419.63% - 3.44% 2.73% 217.05% 0.00% -
Total Cost 55,489 50,163 38,154 34,918 22,337 21,169 12,238 174.70%
-
Net Worth 75,626 75,626 78,427 78,427 78,427 75,626 72,227 3.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 75,626 75,626 78,427 78,427 78,427 75,626 72,227 3.12%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 280,098 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.99% -1.75% -0.51% 0.96% 1.88% -3.49% 4.57% -
ROE 0.38% -1.19% -0.43% 0.34% 0.48% -1.02% 1.29% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.01 17.60 13.55 12.59 8.13 7.30 4.97 153.72%
EPS 0.10 -0.32 -0.12 0.10 0.15 -0.28 0.36 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.28 0.28 0.27 0.28 -2.40%
Adjusted Per Share Value based on latest NOSH - 280,098
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.05 17.64 13.58 12.61 8.14 7.32 4.59 167.94%
EPS 0.10 -0.32 -0.12 0.10 0.14 -0.28 0.33 -54.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2705 0.2705 0.2806 0.2806 0.2806 0.2705 0.2584 3.10%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.52 0.52 0.645 0.515 0.49 0.54 0.675 -
P/RPS 2.60 2.95 4.76 4.09 6.03 7.39 13.58 -66.88%
P/EPS 512.86 -162.38 -529.81 540.27 363.09 -196.18 187.03 96.27%
EY 0.19 -0.62 -0.19 0.19 0.28 -0.51 0.53 -49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.93 2.30 1.84 1.75 2.00 2.41 -13.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 31/05/23 27/02/23 25/11/22 26/08/22 31/05/22 25/02/22 -
Price 0.56 0.52 0.53 0.51 0.49 0.50 0.55 -
P/RPS 2.80 2.95 3.91 4.05 6.03 6.85 11.06 -60.08%
P/EPS 552.31 -162.38 -435.34 535.02 363.09 -181.65 152.39 136.50%
EY 0.18 -0.62 -0.23 0.19 0.28 -0.55 0.66 -58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.93 1.89 1.82 1.75 1.85 1.96 3.71%

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