[VERSATL] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 106.93%
YoY- -98.12%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 62,521 35,255 10,066 10,739 11,823 13,767 13,147 29.66%
PBT 1,699 349 -65 1,232 -1,407 -2,580 96 61.39%
Tax -385 -12 0 -8 0 0 0 -
NP 1,314 337 -65 1,224 -1,407 -2,580 96 54.63%
-
NP to SH 634 267 23 1,224 -1,407 -2,580 96 36.95%
-
Tax Rate 22.66% 3.44% - 0.65% - - 0.00% -
Total Cost 61,207 34,918 10,131 9,515 13,230 16,347 13,051 29.36%
-
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 2.10% 0.96% -0.65% 11.40% -11.90% -18.74% 0.73% -
ROE 0.81% 0.34% 0.03% 1.85% -3.10% -5.00% 0.16% -
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 22.32 12.59 3.95 4.22 8.33 10.67 11.20 12.17%
EPS 0.23 0.10 0.01 0.48 -0.99 -2.00 0.08 19.23%
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 22.32 12.59 3.59 3.83 4.22 4.92 4.69 29.67%
EPS 0.23 0.10 0.01 0.44 -0.50 -0.92 0.03 40.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.2364 0.2364 0.1622 0.1843 0.2095 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 2.71 4.09 13.91 16.83 3.36 6.47 6.43 -13.40%
P/EPS 267.29 540.27 6,089.10 147.71 -28.25 -34.52 880.04 -18.00%
EY 0.37 0.19 0.02 0.68 -3.54 -2.90 0.11 22.39%
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 2.73 4.05 13.03 15.53 3.36 4.41 8.30 -16.90%
P/EPS 269.50 535.02 5,701.61 136.26 -28.25 -23.51 1,136.72 -21.31%
EY 0.37 0.19 0.02 0.73 -3.54 -4.25 0.09 26.55%
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