[VERSATL] YoY Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,840 13,782 15,147 13,432 12,438 11,322 13,563 -5.20% YoY % -28.60% -9.01% 12.77% 7.99% 9.86% -16.52% - Horiz. % 72.55% 101.61% 111.68% 99.03% 91.71% 83.48% 100.00%
PBT 4,660 6 -4,027 24 -830 -2,239 -1,836 - YoY % 77,566.67% 100.15% -16,879.17% 102.89% 62.93% -21.95% - Horiz. % -253.81% -0.33% 219.34% -1.31% 45.21% 121.95% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 4,660 6 -4,027 24 -830 -2,239 -1,836 - YoY % 77,566.67% 100.15% -16,879.17% 102.89% 62.93% -21.95% - Horiz. % -253.81% -0.33% 219.34% -1.31% 45.21% 121.95% 100.00%
NP to SH 4,660 6 -4,027 24 -830 -2,239 -1,836 - YoY % 77,566.67% 100.15% -16,879.17% 102.89% 62.93% -21.95% - Horiz. % -253.81% -0.33% 219.34% -1.31% 45.21% 121.95% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,180 13,776 19,174 13,408 13,268 13,561 15,399 -16.59% YoY % -62.40% -28.15% 43.00% 1.06% -2.16% -11.94% - Horiz. % 33.64% 89.46% 124.51% 87.07% 86.16% 88.06% 100.00%
Net Worth 55,302 45,636 44,588 57,495 42,241 55,149 85,163 -6.94% YoY % 21.18% 2.35% -22.45% 36.11% -23.40% -35.24% - Horiz. % 64.94% 53.59% 52.36% 67.51% 49.60% 64.76% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 55,302 45,636 44,588 57,495 42,241 55,149 85,163 -6.94% YoY % 21.18% 2.35% -22.45% 36.11% -23.40% -35.24% - Horiz. % 64.94% 53.59% 52.36% 67.51% 49.60% 64.76% 100.00%
NOSH 221,210 138,292 117,338 117,338 117,338 117,338 110,602 12.23% YoY % 59.96% 17.86% 0.00% 0.00% 0.00% 6.09% - Horiz. % 200.00% 125.04% 106.09% 106.09% 106.09% 106.09% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 47.36 % 0.04 % -26.59 % 0.18 % -6.67 % -19.78 % -13.54 % - YoY % 118,300.00% 100.15% -14,872.22% 102.70% 66.28% -46.09% - Horiz. % -349.78% -0.30% 196.38% -1.33% 49.26% 146.09% 100.00%
ROE 8.43 % 0.01 % -9.03 % 0.04 % -1.96 % -4.06 % -2.16 % - YoY % 84,200.00% 100.11% -22,675.00% 102.04% 51.72% -87.96% - Horiz. % -390.28% -0.46% 418.06% -1.85% 90.74% 187.96% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.45 9.97 12.91 11.45 10.60 9.65 12.26 -15.53% YoY % -55.37% -22.77% 12.75% 8.02% 9.84% -21.29% - Horiz. % 36.30% 81.32% 105.30% 93.39% 86.46% 78.71% 100.00%
EPS 2.11 0.00 -3.43 0.02 -0.71 -1.91 -1.66 - YoY % 0.00% 0.00% -17,250.00% 102.82% 62.83% -15.06% - Horiz. % -127.11% -0.00% 206.63% -1.20% 42.77% 115.06% 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 0.2500 0.3300 0.3800 0.4900 0.3600 0.4700 0.7700 -17.08% YoY % -24.24% -13.16% -22.45% 36.11% -23.40% -38.96% - Horiz. % 32.47% 42.86% 49.35% 63.64% 46.75% 61.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.86 5.41 5.95 5.27 4.88 4.45 5.33 -5.23% YoY % -28.65% -9.08% 12.90% 7.99% 9.66% -16.51% - Horiz. % 72.42% 101.50% 111.63% 98.87% 91.56% 83.49% 100.00%
EPS 1.83 0.00 -1.58 0.01 -0.33 -0.88 -0.72 - YoY % 0.00% 0.00% -15,900.00% 103.03% 62.50% -22.22% - Horiz. % -254.17% -0.00% 219.44% -1.39% 45.83% 122.22% 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 0.2172 0.1792 0.1751 0.2258 0.1659 0.2166 0.3345 -6.94% YoY % 21.21% 2.34% -22.45% 36.11% -23.41% -35.25% - Horiz. % 64.93% 53.57% 52.35% 67.50% 49.60% 64.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3750 0.3600 0.5000 1.6800 1.2500 0.7650 0.4850 -
P/RPS 8.43 3.61 3.87 14.68 11.79 7.93 3.96 13.41% YoY % 133.52% -6.72% -73.64% 24.51% 48.68% 100.25% - Horiz. % 212.88% 91.16% 97.73% 370.71% 297.73% 200.25% 100.00%
P/EPS 17.80 8,297.52 -14.57 8,213.71 -176.71 -40.09 -29.22 - YoY % -99.79% 57,049.35% -100.18% 4,748.13% -340.78% -37.20% - Horiz. % -60.92% -28,396.71% 49.86% -28,109.89% 604.76% 137.20% 100.00%
EY 5.62 0.01 -6.86 0.01 -0.57 -2.49 -3.42 - YoY % 56,100.00% 100.15% -68,700.01% 101.75% 77.11% 27.19% - Horiz. % -164.33% -0.29% 200.58% -0.29% 16.67% 72.81% 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 1.50 1.09 1.32 3.43 3.47 1.63 0.63 15.54% YoY % 37.61% -17.42% -61.52% -1.15% 112.88% 158.73% - Horiz. % 238.10% 173.02% 209.52% 544.44% 550.79% 258.73% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 30/08/19 04/09/18 24/08/17 24/08/16 26/08/15 27/08/14 -
Price 0.6900 0.3150 0.4200 0.7200 1.0400 0.8200 0.4950 -
P/RPS 15.51 3.16 3.25 6.29 9.81 8.50 4.04 25.11% YoY % 390.82% -2.77% -48.33% -35.88% 15.41% 110.40% - Horiz. % 383.91% 78.22% 80.45% 155.69% 242.82% 210.40% 100.00%
P/EPS 32.75 7,260.33 -12.24 3,520.16 -147.03 -42.97 -29.82 - YoY % -99.55% 59,416.43% -100.35% 2,494.18% -242.17% -44.10% - Horiz. % -109.83% -24,347.18% 41.05% -11,804.69% 493.06% 144.10% 100.00%
EY 3.05 0.01 -8.17 0.03 -0.68 -2.33 -3.35 - YoY % 30,400.00% 100.12% -27,333.33% 104.41% 70.82% 30.45% - Horiz. % -91.04% -0.30% 243.88% -0.90% 20.30% 69.55% 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 2.76 0.95 1.11 1.47 2.89 1.74 0.64 27.55% YoY % 190.53% -14.41% -24.49% -49.13% 66.09% 171.88% - Horiz. % 431.25% 148.44% 173.44% 229.69% 451.56% 271.88% 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 
