[VERSATL] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 234.29%
YoY- 77566.67%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 224,184 91,056 45,324 39,360 55,128 60,588 53,728 26.86%
PBT 3,392 1,756 -1,716 18,640 24 -16,108 96 81.09%
Tax -1,164 -48 0 0 0 0 0 -
NP 2,228 1,708 -1,716 18,640 24 -16,108 96 68.85%
-
NP to SH 1,136 1,512 -1,328 18,640 24 -16,108 96 50.92%
-
Tax Rate 34.32% 2.73% - 0.00% 0.00% - 0.00% -
Total Cost 221,956 89,348 47,040 20,720 55,104 76,696 53,632 26.69%
-
Net Worth 75,626 78,427 66,205 55,302 45,636 44,588 57,495 4.67%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 75,626 78,427 66,205 55,302 45,636 44,588 57,495 4.67%
NOSH 280,098 280,098 254,635 254,635 141,979 117,338 117,338 15.59%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.99% 1.88% -3.79% 47.36% 0.04% -26.59% 0.18% -
ROE 1.50% 1.93% -2.01% 33.71% 0.05% -36.13% 0.17% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 80.04 32.51 17.80 17.79 39.86 51.64 45.79 9.74%
EPS 0.40 0.60 -0.52 8.44 0.00 -13.72 0.08 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.26 0.25 0.33 0.38 0.49 -9.45%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 80.04 32.51 16.18 14.05 19.68 21.63 19.18 26.87%
EPS 0.40 0.60 -0.47 6.65 0.01 -5.75 0.03 53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.2364 0.1974 0.1629 0.1592 0.2053 4.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.52 0.49 0.595 0.375 0.36 0.50 1.68 -
P/RPS 0.65 1.51 3.34 2.11 0.90 0.97 3.67 -25.05%
P/EPS 128.21 90.77 -114.09 4.45 2,074.38 -3.64 2,053.43 -37.00%
EY 0.78 1.10 -0.88 22.47 0.05 -27.46 0.05 58.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.75 2.29 1.50 1.09 1.32 3.43 -9.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 26/08/22 27/08/21 17/08/20 30/08/19 04/09/18 24/08/17 -
Price 0.56 0.49 0.585 0.69 0.315 0.42 0.72 -
P/RPS 0.70 1.51 3.29 3.88 0.79 0.81 1.57 -12.59%
P/EPS 138.08 90.77 -112.17 8.19 1,815.08 -3.06 880.04 -26.54%
EY 0.72 1.10 -0.89 12.21 0.06 -32.69 0.11 36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.75 2.25 2.76 0.95 1.11 1.47 5.86%

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