[VERSATL] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -95.43%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 301,153 178,561 66,109 43,374 43,143 54,302 56,918 31.97%
PBT 10,527 1,323 1,570 -1,849 -9,391 -14,070 -9,739 -
Tax -3,550 -1,486 -1,336 1,964 164 1,177 -914 25.34%
NP 6,977 -163 234 115 -9,227 -12,893 -10,653 -
-
NP to SH 4,119 -687 561 239 -9,227 -12,893 -10,653 -
-
Tax Rate 33.72% 112.32% 85.10% - - - - -
Total Cost 294,176 178,724 65,875 43,259 52,370 67,195 67,571 27.75%
-
Net Worth 84,029 75,626 78,427 66,205 55,302 45,636 44,588 11.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 84,029 75,626 78,427 66,205 55,302 45,636 44,588 11.12%
NOSH 280,098 280,098 280,098 254,635 254,635 141,979 117,338 15.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.32% -0.09% 0.35% 0.27% -21.39% -23.74% -18.72% -
ROE 4.90% -0.91% 0.72% 0.36% -16.68% -28.25% -23.89% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 107.52 63.75 23.60 17.03 19.50 39.27 48.51 14.17%
EPS 1.47 -0.25 0.20 0.09 -4.17 -9.32 -9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.28 0.26 0.25 0.33 0.38 -3.85%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 107.73 63.88 23.65 15.52 15.43 19.43 20.36 31.97%
EPS 1.47 -0.25 0.20 0.09 -3.30 -4.61 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.2705 0.2806 0.2368 0.1978 0.1633 0.1595 11.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.665 0.52 0.49 0.595 0.375 0.36 0.50 -
P/RPS 0.62 0.82 2.08 3.49 1.92 0.92 1.03 -8.10%
P/EPS 45.22 -212.01 244.65 633.92 -8.99 -3.86 -5.51 -
EY 2.21 -0.47 0.41 0.16 -11.12 -25.90 -18.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.93 1.75 2.29 1.50 1.09 1.32 9.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 24/08/23 26/08/22 27/08/21 17/08/20 30/08/19 04/09/18 -
Price 0.64 0.56 0.49 0.585 0.69 0.315 0.42 -
P/RPS 0.60 0.88 2.08 3.43 3.54 0.80 0.87 -5.99%
P/EPS 43.52 -228.32 244.65 623.27 -16.54 -3.38 -4.63 -
EY 2.30 -0.44 0.41 0.16 -6.05 -29.60 -21.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.07 1.75 2.25 2.76 0.95 1.11 11.46%

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