[VERSATL] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -7.4%
YoY- 138.89%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 270,806 145,279 54,676 41,884 47,085 55,667 55,203 30.31%
PBT 7,791 912 702 3,408 -14,044 -18,103 -5,688 -
Tax -2,754 -1,207 -1,324 1,963 164 1,177 -914 20.16%
NP 5,037 -295 -622 5,371 -13,880 -16,926 -6,602 -
-
NP to SH 2,571 -595 -149 5,398 -13,880 -16,926 -6,602 -
-
Tax Rate 35.35% 132.35% 188.60% -57.60% - - - -
Total Cost 265,769 145,574 55,298 36,513 60,965 72,593 61,805 27.49%
-
Net Worth 81,228 75,626 75,626 66,205 32,655 40,012 51,629 7.83%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 81,228 75,626 75,626 66,205 32,655 40,012 51,629 7.83%
NOSH 280,098 280,098 280,098 254,635 254,635 129,072 117,338 15.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.86% -0.20% -1.14% 12.82% -29.48% -30.41% -11.96% -
ROE 3.17% -0.79% -0.20% 8.15% -42.50% -42.30% -12.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 96.68 51.87 19.52 16.45 33.16 43.13 47.05 12.74%
EPS 0.92 -0.21 -0.06 2.22 -9.78 -13.11 -5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.27 0.26 0.23 0.31 0.44 -6.70%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 96.88 51.97 19.56 14.98 16.84 19.91 19.75 30.31%
EPS 0.92 -0.21 -0.05 1.93 -4.97 -6.05 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2705 0.2705 0.2368 0.1168 0.1431 0.1847 7.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.52 0.54 0.70 0.205 0.365 0.57 -
P/RPS 0.66 1.00 2.77 4.26 0.62 0.85 1.21 -9.60%
P/EPS 69.73 -244.79 -1,015.12 33.02 -2.10 -2.78 -10.13 -
EY 1.43 -0.41 -0.10 3.03 -47.69 -35.93 -9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.93 2.00 2.69 0.89 1.18 1.30 9.23%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 27/05/21 29/06/20 31/05/19 31/05/18 -
Price 0.665 0.52 0.50 0.58 0.37 0.325 0.40 -
P/RPS 0.69 1.00 2.56 3.53 1.12 0.75 0.85 -3.41%
P/EPS 72.45 -244.79 -939.93 27.36 -3.78 -2.48 -7.11 -
EY 1.38 -0.41 -0.11 3.65 -26.42 -40.35 -14.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.93 1.85 2.23 1.61 1.05 0.91 16.61%

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