[VERSATL] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -124.6%
YoY- -107.12%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 345,572 224,184 91,056 45,324 39,360 55,128 60,588 33.63%
PBT 14,328 3,392 1,756 -1,716 18,640 24 -16,108 -
Tax -4,344 -1,164 -48 0 0 0 0 -
NP 9,984 2,228 1,708 -1,716 18,640 24 -16,108 -
-
NP to SH 6,376 1,136 1,512 -1,328 18,640 24 -16,108 -
-
Tax Rate 30.32% 34.32% 2.73% - 0.00% 0.00% - -
Total Cost 335,588 221,956 89,348 47,040 20,720 55,104 76,696 27.86%
-
Net Worth 84,029 75,626 78,427 66,205 55,302 45,636 44,588 11.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 84,029 75,626 78,427 66,205 55,302 45,636 44,588 11.12%
NOSH 280,098 280,098 280,098 254,635 254,635 141,979 117,338 15.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.89% 0.99% 1.88% -3.79% 47.36% 0.04% -26.59% -
ROE 7.59% 1.50% 1.93% -2.01% 33.71% 0.05% -36.13% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 123.38 80.04 32.51 17.80 17.79 39.86 51.64 15.60%
EPS 2.28 0.40 0.60 -0.52 8.44 0.00 -13.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.28 0.26 0.25 0.33 0.38 -3.85%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 123.62 80.20 32.57 16.21 14.08 19.72 21.67 33.63%
EPS 2.28 0.41 0.54 -0.48 6.67 0.01 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.2705 0.2806 0.2368 0.1978 0.1633 0.1595 11.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.665 0.52 0.49 0.595 0.375 0.36 0.50 -
P/RPS 0.54 0.65 1.51 3.34 2.11 0.90 0.97 -9.29%
P/EPS 29.21 128.21 90.77 -114.09 4.45 2,074.38 -3.64 -
EY 3.42 0.78 1.10 -0.88 22.47 0.05 -27.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.93 1.75 2.29 1.50 1.09 1.32 9.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 24/08/23 26/08/22 27/08/21 17/08/20 30/08/19 04/09/18 -
Price 0.64 0.56 0.49 0.585 0.69 0.315 0.42 -
P/RPS 0.52 0.70 1.51 3.29 3.88 0.79 0.81 -7.11%
P/EPS 28.12 138.08 90.77 -112.17 8.19 1,815.08 -3.06 -
EY 3.56 0.72 1.10 -0.89 12.21 0.06 -32.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.07 1.75 2.25 2.76 0.95 1.11 11.46%

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