[VERSATL] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 28.51%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 43,374 41,883 42,301 42,059 43,143 47,085 50,014 -9.06%
PBT -1,849 3,240 -5,498 -6,752 -9,391 -14,045 -11,783 -70.93%
Tax 1,964 1,964 156 156 164 164 1,183 40.25%
NP 115 5,204 -5,342 -6,596 -9,227 -13,881 -10,600 -
-
NP to SH 239 5,231 -5,342 -6,596 -9,227 -13,881 -10,600 -
-
Tax Rate - -60.62% - - - - - -
Total Cost 43,259 36,679 47,643 48,655 52,370 60,966 60,614 -20.15%
-
Net Worth 66,205 66,205 63,658 66,205 55,302 32,655 42,593 34.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 66,205 66,205 63,658 66,205 55,302 32,655 42,593 34.22%
NOSH 254,635 254,635 254,635 254,635 254,635 254,635 141,979 47.66%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.27% 12.43% -12.63% -15.68% -21.39% -29.48% -21.19% -
ROE 0.36% 7.90% -8.39% -9.96% -16.68% -42.51% -24.89% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.03 16.45 16.61 16.52 19.50 33.16 35.23 -38.43%
EPS 0.09 2.05 -2.10 -2.59 -4.17 -9.78 -7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.26 0.25 0.23 0.30 -9.10%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.49 14.95 15.10 15.02 15.40 16.81 17.86 -9.06%
EPS 0.09 1.87 -1.91 -2.35 -3.29 -4.96 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2364 0.2273 0.2364 0.1974 0.1166 0.1521 34.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.595 0.70 0.755 0.71 0.375 0.205 0.25 -
P/RPS 3.49 4.26 4.54 4.30 1.92 0.62 0.71 189.37%
P/EPS 633.92 34.07 -35.99 -27.41 -8.99 -2.10 -3.35 -
EY 0.16 2.93 -2.78 -3.65 -11.12 -47.69 -29.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.69 3.02 2.73 1.50 0.89 0.83 96.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 26/02/21 27/11/20 17/08/20 29/06/20 26/02/20 -
Price 0.585 0.58 0.705 0.655 0.69 0.37 0.255 -
P/RPS 3.43 3.53 4.24 3.97 3.54 1.12 0.72 183.39%
P/EPS 623.27 28.23 -33.60 -25.29 -16.54 -3.78 -3.42 -
EY 0.16 3.54 -2.98 -3.95 -6.05 -26.42 -29.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.23 2.82 2.52 2.76 1.61 0.85 91.46%

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