[VERSATL] YoY Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 116.25%
YoY- 406.91%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 178,386 118,567 58,020 21,397 20,580 25,604 28,914 35.39%
PBT 9,486 2,546 788 -495 5,891 -1,401 -6,607 -
Tax -4,088 -675 -24 0 -8 0 0 -
NP 5,398 1,871 764 -495 5,883 -1,401 -6,607 -
-
NP to SH 3,447 680 645 -310 5,883 -1,401 -6,607 -
-
Tax Rate 43.10% 26.51% 3.05% - 0.14% - - -
Total Cost 172,988 116,696 57,256 21,892 14,697 27,005 35,521 30.16%
-
Net Worth 86,875 78,427 78,427 66,205 66,205 45,433 51,628 9.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 86,875 78,427 78,427 66,205 66,205 45,433 51,628 9.05%
NOSH 280,243 280,098 280,098 254,635 254,635 141,979 129,072 13.77%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.03% 1.58% 1.32% -2.31% 28.59% -5.47% -22.85% -
ROE 3.97% 0.87% 0.82% -0.47% 8.89% -3.08% -12.80% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.65 42.33 20.71 8.40 8.08 18.03 22.40 18.99%
EPS 1.23 0.24 0.23 -0.12 2.47 -1.00 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.28 0.26 0.26 0.32 0.40 -4.15%
Adjusted Per Share Value based on latest NOSH - 279,538
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.81 42.42 20.76 7.65 7.36 9.16 10.34 35.39%
EPS 1.23 0.24 0.23 -0.11 2.10 -0.50 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3108 0.2806 0.2806 0.2368 0.2368 0.1625 0.1847 9.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.68 0.605 0.515 0.55 0.71 0.28 0.69 -
P/RPS 1.07 1.43 2.49 6.55 8.78 1.55 3.08 -16.14%
P/EPS 55.28 249.21 223.64 -451.77 30.73 -28.38 -13.48 -
EY 1.81 0.40 0.45 -0.22 3.25 -3.52 -7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.16 1.84 2.12 2.73 0.88 1.73 4.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 25/11/22 25/11/21 27/11/20 27/11/19 22/11/18 -
Price 0.71 0.61 0.51 0.515 0.655 0.28 0.47 -
P/RPS 1.12 1.44 2.46 6.13 8.10 1.55 2.10 -9.93%
P/EPS 57.72 251.27 221.47 -423.02 28.35 -28.38 -9.18 -
EY 1.73 0.40 0.45 -0.24 3.53 -3.52 -10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.18 1.82 1.98 2.52 0.88 1.18 11.67%

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