[VERSATL] YoY Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 353.69%
YoY- 213.86%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 86,393 56,046 22,764 11,331 9,840 13,782 15,147 33.63%
PBT 3,582 848 439 -429 4,660 6 -4,027 -
Tax -1,086 -291 -12 0 0 0 0 -
NP 2,496 557 427 -429 4,660 6 -4,027 -
-
NP to SH 1,594 284 378 -332 4,660 6 -4,027 -
-
Tax Rate 30.32% 34.32% 2.73% - 0.00% 0.00% - -
Total Cost 83,897 55,489 22,337 11,760 5,180 13,776 19,174 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 1.90% 0.38% 0.48% -0.50% 8.43% 0.01% -9.03% -
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 30.84 20.01 8.13 4.45 4.45 9.97 12.91 15.60%
EPS 0.57 0.10 0.15 -0.13 2.11 0.00 -3.43 -
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 - 280,098
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 30.91 20.05 8.14 4.05 3.52 4.93 5.42 33.62%
EPS 0.57 0.10 0.14 -0.12 1.67 0.00 -1.44 -
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 2.16 2.60 6.03 13.37 8.43 3.61 3.87 -9.25%
P/EPS 116.85 512.86 363.09 -456.35 17.80 8,297.52 -14.57 -
EY 0.86 0.19 0.28 -0.22 5.62 0.01 -6.86 -
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 2.07 2.80 6.03 13.15 15.51 3.16 3.25 -7.23%
P/EPS 112.46 552.31 363.09 -448.68 32.75 7,260.33 -12.24 -
EY 0.89 0.18 0.28 -0.22 3.05 0.01 -8.17 -
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