[VERSATL] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3947.83%
YoY- 161.49%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 68,126 37,960 12,824 10,541 10,299 12,643 14,278 29.73%
PBT 1,943 -144 586 -1,514 -2,768 -3,882 4 180.24%
Tax -380 -50 0 0 0 -6 0 -
NP 1,563 -194 586 -1,514 -2,768 -3,888 4 170.26%
-
NP to SH 889 -341 931 -1,514 -2,768 -3,888 4 146.01%
-
Tax Rate 19.56% - 0.00% - - - 0.00% -
Total Cost 66,563 38,154 12,238 12,055 13,067 16,531 14,274 29.24%
-
Net Worth 78,427 78,427 72,227 63,658 42,593 42,593 58,669 4.95%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 78,427 78,427 72,227 63,658 42,593 42,593 58,669 4.95%
NOSH 280,098 280,098 280,098 254,635 141,979 129,072 117,338 15.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.29% -0.51% 4.57% -14.36% -26.88% -30.75% 0.03% -
ROE 1.13% -0.43% 1.29% -2.38% -6.50% -9.13% 0.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.32 13.55 4.97 4.14 7.25 9.80 12.17 12.22%
EPS 0.32 -0.12 0.36 -0.59 -1.95 -3.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.25 0.30 0.33 0.50 -9.20%
Adjusted Per Share Value based on latest NOSH - 280,098
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.37 13.58 4.59 3.77 3.68 4.52 5.11 29.72%
EPS 0.32 -0.12 0.33 -0.54 -0.99 -1.39 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2806 0.2584 0.2277 0.1524 0.1524 0.2099 4.95%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.615 0.645 0.675 0.755 0.25 0.43 0.65 -
P/RPS 2.53 4.76 13.58 18.24 3.45 4.39 5.34 -11.70%
P/EPS 193.77 -529.81 187.03 -126.98 -12.82 -14.27 19,067.53 -53.44%
EY 0.52 -0.19 0.53 -0.79 -7.80 -7.01 0.01 93.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.30 2.41 3.02 0.83 1.30 1.30 9.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 14/02/18 -
Price 0.605 0.53 0.55 0.705 0.255 0.405 0.58 -
P/RPS 2.49 3.91 11.06 17.03 3.52 4.13 4.77 -10.26%
P/EPS 190.62 -435.34 152.39 -118.57 -13.08 -13.45 17,014.11 -52.68%
EY 0.52 -0.23 0.66 -0.84 -7.65 -7.44 0.01 93.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.89 1.96 2.82 0.85 1.23 1.16 10.91%

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