[VERSATL] YoY Quarter Result on 31-Mar-2020 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -250.87%
YoY- -51.02%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 49,300 20,455 10,763 11,181 14,110 14,346 12,230 26.14%
PBT 270 610 -1,138 -9,876 -7,614 -5,812 2,036 -28.57%
Tax -1,133 -1,324 1,972 164 1,183 -914 -660 9.41%
NP -863 -714 834 -9,712 -6,431 -6,726 1,376 -
-
NP to SH -897 -771 861 -9,712 -6,431 -6,726 1,376 -
-
Tax Rate 419.63% 217.05% - - - - 32.42% -
Total Cost 50,163 21,169 9,929 20,893 20,541 21,072 10,854 29.04%
-
Net Worth 75,626 75,626 66,205 32,655 40,012 51,629 55,149 5.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 75,626 75,626 66,205 32,655 40,012 51,629 55,149 5.40%
NOSH 280,098 280,098 254,635 254,635 129,072 117,338 117,338 15.59%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.75% -3.49% 7.75% -86.86% -45.58% -46.88% 11.25% -
ROE -1.19% -1.02% 1.30% -29.74% -16.07% -13.03% 2.50% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.60 7.30 4.23 7.88 10.93 12.23 10.42 9.12%
EPS -0.32 -0.28 0.34 -6.84 -4.98 -5.73 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.23 0.31 0.44 0.47 -8.82%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.60 7.30 3.84 3.99 5.04 5.12 4.37 26.12%
EPS -0.32 -0.28 0.31 -3.47 -2.30 -2.40 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.2364 0.1166 0.1429 0.1843 0.1969 5.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.52 0.54 0.70 0.205 0.365 0.57 1.29 -
P/RPS 2.95 7.39 16.56 2.60 3.34 4.66 12.38 -21.25%
P/EPS -162.38 -196.18 207.02 -3.00 -7.33 -9.94 110.01 -
EY -0.62 -0.51 0.48 -33.37 -13.65 -10.06 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.00 2.69 0.89 1.18 1.30 2.74 -5.67%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 27/05/21 29/06/20 31/05/19 31/05/18 31/05/17 -
Price 0.52 0.50 0.58 0.37 0.325 0.40 1.45 -
P/RPS 2.95 6.85 13.72 4.70 2.97 3.27 13.91 -22.76%
P/EPS -162.38 -181.65 171.53 -5.41 -6.52 -6.98 123.65 -
EY -0.62 -0.55 0.58 -18.49 -15.33 -14.33 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.85 2.23 1.61 1.05 0.91 3.09 -7.54%

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