[VERSATL] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 26.24%
YoY- 519.91%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 118,567 58,020 21,397 20,580 25,604 28,914 26,580 28.28%
PBT 2,546 788 -495 5,891 -1,401 -6,607 120 66.34%
Tax -675 -24 0 -8 0 0 0 -
NP 1,871 764 -495 5,883 -1,401 -6,607 120 58.02%
-
NP to SH 680 645 -310 5,883 -1,401 -6,607 120 33.50%
-
Tax Rate 26.51% 3.05% - 0.14% - - 0.00% -
Total Cost 116,696 57,256 21,892 14,697 27,005 35,521 26,460 28.04%
-
Net Worth 78,427 78,427 66,205 66,205 45,433 51,628 58,669 4.95%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 78,427 78,427 66,205 66,205 45,433 51,628 58,669 4.95%
NOSH 280,098 280,098 254,635 254,635 141,979 129,072 117,338 15.59%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.58% 1.32% -2.31% 28.59% -5.47% -22.85% 0.45% -
ROE 0.87% 0.82% -0.47% 8.89% -3.08% -12.80% 0.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 42.33 20.71 8.40 8.08 18.03 22.40 22.65 10.97%
EPS 0.24 0.23 -0.12 2.47 -1.00 -5.12 0.10 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.26 0.26 0.32 0.40 0.50 -9.20%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 42.42 20.76 7.65 7.36 9.16 10.34 9.51 28.28%
EPS 0.24 0.23 -0.11 2.10 -0.50 -2.36 0.04 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2806 0.2368 0.2368 0.1625 0.1847 0.2099 4.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.605 0.515 0.55 0.71 0.28 0.69 0.72 -
P/RPS 1.43 2.49 6.55 8.78 1.55 3.08 3.18 -12.46%
P/EPS 249.21 223.64 -451.77 30.73 -28.38 -13.48 704.03 -15.88%
EY 0.40 0.45 -0.22 3.25 -3.52 -7.42 0.14 19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.84 2.12 2.73 0.88 1.73 1.44 6.98%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 25/11/21 27/11/20 27/11/19 22/11/18 21/11/17 -
Price 0.61 0.51 0.515 0.655 0.28 0.47 0.93 -
P/RPS 1.44 2.46 6.13 8.10 1.55 2.10 4.11 -16.03%
P/EPS 251.27 221.47 -423.02 28.35 -28.38 -9.18 909.37 -19.28%
EY 0.40 0.45 -0.24 3.53 -3.52 -10.89 0.11 23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.82 1.98 2.52 0.88 1.18 1.86 2.67%

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