[VERSATL] YoY Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 13,782 15,147 13,432 12,438 11,322 13,563 15,954 -2.41% YoY % -9.01% 12.77% 7.99% 9.86% -16.52% -14.99% - Horiz. % 86.39% 94.94% 84.19% 77.96% 70.97% 85.01% 100.00%
PBT 6 -4,027 24 -830 -2,239 -1,836 190 -43.76% YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% -1,066.32% - Horiz. % 3.16% -2,119.47% 12.63% -436.84% -1,178.42% -966.32% 100.00%
Tax 0 0 0 0 0 0 -1 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 6 -4,027 24 -830 -2,239 -1,836 189 -43.71% YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% -1,071.43% - Horiz. % 3.17% -2,130.69% 12.70% -439.15% -1,184.66% -971.43% 100.00%
NP to SH 6 -4,027 24 -830 -2,239 -1,836 189 -43.71% YoY % 100.15% -16,879.17% 102.89% 62.93% -21.95% -1,071.43% - Horiz. % 3.17% -2,130.69% 12.70% -439.15% -1,184.66% -971.43% 100.00%
Tax Rate - % - % - % - % - % - % 0.53 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,776 19,174 13,408 13,268 13,561 15,399 15,765 -2.22% YoY % -28.15% 43.00% 1.06% -2.16% -11.94% -2.32% - Horiz. % 87.38% 121.62% 85.05% 84.16% 86.02% 97.68% 100.00%
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,482 -5.60% YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.07% - Horiz. % 70.77% 69.15% 89.17% 65.51% 85.53% 132.07% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 45,636 44,588 57,495 42,241 55,149 85,163 64,482 -5.60% YoY % 2.35% -22.45% 36.11% -23.40% -35.24% 32.07% - Horiz. % 70.77% 69.15% 89.17% 65.51% 85.53% 132.07% 100.00%
NOSH 138,292 117,338 117,338 117,338 117,338 110,602 111,176 3.70% YoY % 17.86% 0.00% 0.00% 0.00% 6.09% -0.52% - Horiz. % 124.39% 105.54% 105.54% 105.54% 105.54% 99.48% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.04 % -26.59 % 0.18 % -6.67 % -19.78 % -13.54 % 1.18 % -43.10% YoY % 100.15% -14,872.22% 102.70% 66.28% -46.09% -1,247.46% - Horiz. % 3.39% -2,253.39% 15.25% -565.25% -1,676.27% -1,147.46% 100.00%
ROE 0.01 % -9.03 % 0.04 % -1.96 % -4.06 % -2.16 % 0.29 % -42.93% YoY % 100.11% -22,675.00% 102.04% 51.72% -87.96% -844.83% - Horiz. % 3.45% -3,113.79% 13.79% -675.86% -1,400.00% -744.83% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.97 12.91 11.45 10.60 9.65 12.26 14.35 -5.89% YoY % -22.77% 12.75% 8.02% 9.84% -21.29% -14.56% - Horiz. % 69.48% 89.97% 79.79% 73.87% 67.25% 85.44% 100.00%
EPS 0.00 -3.43 0.02 -0.71 -1.91 -1.66 0.17 - YoY % 0.00% -17,250.00% 102.82% 62.83% -15.06% -1,076.47% - Horiz. % 0.00% -2,017.65% 11.76% -417.65% -1,123.53% -976.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3300 0.3800 0.4900 0.3600 0.4700 0.7700 0.5800 -8.97% YoY % -13.16% -22.45% 36.11% -23.40% -38.96% 32.76% - Horiz. % 56.90% 65.52% 84.48% 62.07% 81.03% 132.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.71 10.67 9.46 8.76 7.97 9.55 11.24 -2.41% YoY % -9.00% 12.79% 7.99% 9.91% -16.54% -15.04% - Horiz. % 86.39% 94.93% 84.16% 77.94% 70.91% 84.96% 100.00%
EPS 0.00 -2.84 0.02 -0.58 -1.58 -1.29 0.13 - YoY % 0.00% -14,300.00% 103.45% 63.29% -22.48% -1,092.31% - Horiz. % 0.00% -2,184.62% 15.38% -446.15% -1,215.38% -992.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3214 0.3140 0.4050 0.2975 0.3884 0.5998 0.4542 -5.60% YoY % 2.36% -22.47% 36.13% -23.40% -35.25% 32.06% - Horiz. % 70.76% 69.13% 89.17% 65.50% 85.51% 132.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3600 0.5000 1.6800 1.2500 0.7650 0.4850 0.4000 -
P/RPS 3.61 3.87 14.68 11.79 7.93 3.96 2.79 4.39% YoY % -6.72% -73.64% 24.51% 48.68% 100.25% 41.94% - Horiz. % 129.39% 138.71% 526.16% 422.58% 284.23% 141.94% 100.00%
P/EPS 8,297.52 -14.57 8,213.71 -176.71 -40.09 -29.22 235.29 81.04% YoY % 57,049.35% -100.18% 4,748.13% -340.78% -37.20% -112.42% - Horiz. % 3,526.51% -6.19% 3,490.89% -75.10% -17.04% -12.42% 100.00%
EY 0.01 -6.86 0.01 -0.57 -2.49 -3.42 0.43 -46.56% YoY % 100.15% -68,700.01% 101.75% 77.11% 27.19% -895.35% - Horiz. % 2.33% -1,595.35% 2.33% -132.56% -579.07% -795.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.09 1.32 3.43 3.47 1.63 0.63 0.69 7.91% YoY % -17.42% -61.52% -1.15% 112.88% 158.73% -8.70% - Horiz. % 157.97% 191.30% 497.10% 502.90% 236.23% 91.30% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 29/08/13 -
Price 0.3150 0.4200 0.7200 1.0400 0.8200 0.4950 0.4050 -
P/RPS 3.16 3.25 6.29 9.81 8.50 4.04 2.82 1.91% YoY % -2.77% -48.33% -35.88% 15.41% 110.40% 43.26% - Horiz. % 112.06% 115.25% 223.05% 347.87% 301.42% 143.26% 100.00%
P/EPS 7,260.33 -12.24 3,520.16 -147.03 -42.97 -29.82 238.24 76.69% YoY % 59,416.43% -100.35% 2,494.18% -242.17% -44.10% -112.52% - Horiz. % 3,047.49% -5.14% 1,477.57% -61.72% -18.04% -12.52% 100.00%
EY 0.01 -8.17 0.03 -0.68 -2.33 -3.35 0.42 -46.35% YoY % 100.12% -27,333.33% 104.41% 70.82% 30.45% -897.62% - Horiz. % 2.38% -1,945.24% 7.14% -161.90% -554.76% -797.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.95 1.11 1.47 2.89 1.74 0.64 0.70 5.22% YoY % -14.41% -24.49% -49.13% 66.09% 171.88% -8.57% - Horiz. % 135.71% 158.57% 210.00% 412.86% 248.57% 91.43% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
VCB Announcement 2020-Q1.pdf 
