[VERSATL] QoQ TTM 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- 43.49%
YoY- 183.68%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 178,561 145,279 116,434 91,298 66,109 54,676 44,984 151.33%
PBT 1,323 914 1,254 1,984 1,570 702 -1,046 -
Tax -1,486 -1,207 -1,398 -1,348 -1,336 -1,324 1,972 -
NP -163 -293 -144 636 234 -622 926 -
-
NP to SH -687 -593 -467 805 561 -149 1,483 -
-
Tax Rate 112.32% 132.06% 111.48% 67.94% 85.10% 188.60% - -
Total Cost 178,724 145,572 116,578 90,662 65,875 55,298 44,058 155.00%
-
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 -0.09% -0.20% -0.12% 0.70% 0.35% -1.14% 2.06% -
ROE -0.91% -0.78% -0.60% 1.03% 0.72% -0.20% 2.05% -
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 63.75 51.87 41.57 32.59 23.60 19.52 17.44 137.85%
EPS -0.25 -0.21 -0.17 0.29 0.20 -0.05 0.57 -
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 63.88 51.97 41.65 32.66 23.65 19.56 16.09 151.36%
EPS -0.25 -0.21 -0.17 0.29 0.20 -0.05 0.53 -
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 0.82 1.00 1.55 1.58 2.08 2.77 3.87 -64.55%
P/EPS -212.01 -245.62 -386.86 179.19 244.65 -1,015.12 117.41 -
EY -0.47 -0.41 -0.26 0.56 0.41 -0.10 0.85 -
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 0.88 1.00 1.27 1.56 2.08 2.56 3.15 -57.36%
P/EPS -228.32 -245.62 -317.89 177.45 244.65 -939.93 95.67 -
EY -0.44 -0.41 -0.31 0.56 0.41 -0.11 1.05 -
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