[VERSATL] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 9.1%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 91,298 42,701 42,059 52,358 57,538 50,770 45,404 12.34%
PBT 1,984 -3,146 -6,752 -12,897 -12,415 2,472 -1,789 -
Tax -1,348 1,972 156 1,177 -914 -660 -69 64.07%
NP 636 -1,174 -6,596 -11,720 -13,329 1,812 -1,858 -
-
NP to SH 805 -962 -6,596 -11,720 -13,329 1,812 -1,858 -
-
Tax Rate 67.94% - - - - 26.70% - -
Total Cost 90,662 43,875 48,655 64,078 70,867 48,958 47,262 11.46%
-
Net Worth 78,427 66,205 66,205 45,433 51,628 58,669 43,415 10.35%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 78,427 66,205 66,205 45,433 51,628 58,669 43,415 10.35%
NOSH 280,098 254,635 254,635 141,979 129,072 117,338 117,338 15.59%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 0.70% -2.75% -15.68% -22.38% -23.17% 3.57% -4.09% -
ROE 1.03% -1.45% -9.96% -25.80% -25.82% 3.09% -4.28% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.59 16.77 16.52 36.88 44.58 43.27 38.69 -2.81%
EPS 0.29 -0.38 -2.59 -8.25 -10.33 1.54 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.26 0.32 0.40 0.50 0.37 -4.53%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 32.66 15.28 15.05 18.73 20.58 18.16 16.24 12.34%
EPS 0.29 -0.34 -2.36 -4.19 -4.77 0.65 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2368 0.2368 0.1625 0.1847 0.2099 0.1553 10.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.515 0.55 0.71 0.28 0.69 0.72 1.19 -
P/RPS 1.58 3.28 4.30 0.76 1.55 1.66 3.08 -10.52%
P/EPS 179.19 -145.58 -27.41 -3.39 -6.68 46.62 -75.15 -
EY 0.56 -0.69 -3.65 -29.48 -14.97 2.14 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.12 2.73 0.88 1.73 1.44 3.22 -8.90%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 27/11/20 27/11/19 22/11/18 21/11/17 24/11/16 -
Price 0.51 0.515 0.655 0.28 0.47 0.93 1.36 -
P/RPS 1.56 3.07 3.97 0.76 1.05 2.15 3.51 -12.63%
P/EPS 177.45 -136.32 -25.29 -3.39 -4.55 60.22 -85.89 -
EY 0.56 -0.73 -3.95 -29.48 -21.97 1.66 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.98 2.52 0.88 1.18 1.86 3.68 -11.06%

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