[VERSATL] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -26.98%
YoY- -297.99%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 235,993 205,827 178,561 145,279 116,434 91,298 66,109 133.03%
PBT 4,760 2,673 1,323 914 1,254 1,984 1,570 109.05%
Tax -2,189 -1,859 -1,486 -1,207 -1,398 -1,348 -1,336 38.85%
NP 2,571 814 -163 -293 -144 636 234 392.07%
-
NP to SH 910 -320 -687 -593 -467 805 561 37.93%
-
Tax Rate 45.99% 69.55% 112.32% 132.06% 111.48% 67.94% 85.10% -
Total Cost 233,422 205,013 178,724 145,572 116,578 90,662 65,875 131.88%
-
Net Worth 78,427 78,427 75,626 75,626 78,427 78,427 78,427 0.00%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 78,427 78,427 75,626 75,626 78,427 78,427 78,427 0.00%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 280,098 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.09% 0.40% -0.09% -0.20% -0.12% 0.70% 0.35% -
ROE 1.16% -0.41% -0.91% -0.78% -0.60% 1.03% 0.72% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.25 73.48 63.75 51.87 41.57 32.59 23.60 133.04%
EPS 0.32 -0.11 -0.25 -0.21 -0.17 0.29 0.20 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.27 0.28 0.28 0.28 0.00%
Adjusted Per Share Value based on latest NOSH - 280,098
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.25 73.48 63.75 51.87 41.57 32.59 23.60 133.04%
EPS 0.32 -0.11 -0.25 -0.21 -0.17 0.29 0.20 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.27 0.28 0.28 0.28 0.00%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.615 0.605 0.52 0.52 0.645 0.515 0.49 -
P/RPS 0.73 0.82 0.82 1.00 1.55 1.58 2.08 -50.14%
P/EPS 189.30 -529.56 -212.01 -245.62 -386.86 179.19 244.65 -15.67%
EY 0.53 -0.19 -0.47 -0.41 -0.26 0.56 0.41 18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.16 1.93 1.93 2.30 1.84 1.75 16.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 24/08/23 31/05/23 27/02/23 25/11/22 26/08/22 -
Price 0.605 0.61 0.56 0.52 0.53 0.51 0.49 -
P/RPS 0.72 0.83 0.88 1.00 1.27 1.56 2.08 -50.60%
P/EPS 186.22 -533.94 -228.32 -245.62 -317.89 177.45 244.65 -16.59%
EY 0.54 -0.19 -0.44 -0.41 -0.31 0.56 0.41 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.18 2.07 1.93 1.89 1.82 1.75 15.02%

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