[VERSATL] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 9.56%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 116,434 44,984 42,301 50,014 55,903 53,087 46,625 16.46%
PBT 1,254 -1,046 -5,498 -11,783 -16,301 2,160 -2,625 -
Tax -1,398 1,972 156 1,183 -920 -660 -69 65.07%
NP -144 926 -5,342 -10,600 -17,221 1,500 -2,694 -38.61%
-
NP to SH -467 1,483 -5,342 -10,600 -17,221 1,500 -2,694 -25.31%
-
Tax Rate 111.48% - - - - 30.56% - -
Total Cost 116,578 44,058 47,643 60,614 73,124 51,587 49,319 15.40%
-
Net Worth 78,427 72,227 63,658 42,593 42,593 58,669 50,455 7.62%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 78,427 72,227 63,658 42,593 42,593 58,669 50,455 7.62%
NOSH 280,098 280,098 254,635 141,979 129,072 117,338 117,338 15.59%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -0.12% 2.06% -12.63% -21.19% -30.81% 2.83% -5.78% -
ROE -0.60% 2.05% -8.39% -24.89% -40.43% 2.56% -5.34% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 41.57 17.44 16.61 35.23 43.31 45.24 39.74 0.75%
EPS -0.17 0.57 -2.10 -7.47 -13.34 1.28 -2.30 -35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.25 0.30 0.33 0.50 0.43 -6.89%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 41.65 16.09 15.13 17.89 20.00 18.99 16.68 16.46%
EPS -0.17 0.53 -1.91 -3.79 -6.16 0.54 -0.96 -25.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2584 0.2277 0.1524 0.1524 0.2099 0.1805 7.62%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.645 0.675 0.755 0.25 0.43 0.65 1.34 -
P/RPS 1.55 3.87 4.54 0.71 0.99 1.44 3.37 -12.13%
P/EPS -386.86 117.41 -35.99 -3.35 -3.22 50.85 -58.36 37.03%
EY -0.26 0.85 -2.78 -29.86 -31.03 1.97 -1.71 -26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.41 3.02 0.83 1.30 1.30 3.12 -4.95%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 14/02/18 27/02/17 -
Price 0.53 0.55 0.705 0.255 0.405 0.58 1.36 -
P/RPS 1.27 3.15 4.24 0.72 0.94 1.28 3.42 -15.21%
P/EPS -317.89 95.67 -33.60 -3.42 -3.04 45.37 -59.24 32.29%
EY -0.31 1.05 -2.98 -29.28 -32.94 2.20 -1.69 -24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.96 2.82 0.85 1.23 1.16 3.16 -8.20%

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