[VERSATL] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -124.6%
YoY- -107.12%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 54,676 45,628 42,794 45,324 41,884 41,494 41,160 20.86%
PBT 702 122 -990 -1,716 3,408 5,840 11,782 -84.77%
Tax -1,324 0 0 0 1,963 -10 -16 1804.06%
NP -622 122 -990 -1,716 5,371 5,829 11,766 -
-
NP to SH -149 829 -620 -1,328 5,398 5,829 11,766 -
-
Tax Rate 188.60% 0.00% - - -57.60% 0.17% 0.14% -
Total Cost 55,298 45,505 43,784 47,040 36,513 35,665 29,394 52.45%
-
Net Worth 75,626 72,227 66,205 66,205 66,205 63,658 66,205 9.28%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 75,626 72,227 66,205 66,205 66,205 63,658 66,205 9.28%
NOSH 280,098 280,098 254,635 254,635 254,635 254,635 254,635 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -1.14% 0.27% -2.31% -3.79% 12.82% 14.05% 28.59% -
ROE -0.20% 1.15% -0.94% -2.01% 8.15% 9.16% 17.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.52 17.69 16.81 17.80 16.45 16.30 16.16 13.43%
EPS -0.06 0.32 -0.24 -0.52 2.22 2.39 4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.26 0.26 0.26 0.25 0.26 2.55%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.52 16.29 15.28 16.18 14.95 14.81 14.69 20.88%
EPS -0.06 0.30 -0.22 -0.47 1.93 2.08 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.2579 0.2364 0.2364 0.2364 0.2273 0.2364 9.27%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.675 0.55 0.595 0.70 0.755 0.71 -
P/RPS 2.77 3.82 3.27 3.34 4.26 4.63 4.39 -26.45%
P/EPS -1,015.12 209.95 -225.89 -114.09 33.02 32.98 15.37 -
EY -0.10 0.48 -0.44 -0.88 3.03 3.03 6.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.41 2.12 2.29 2.69 3.02 2.73 -18.74%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 25/11/21 27/08/21 27/05/21 26/02/21 27/11/20 -
Price 0.50 0.55 0.515 0.585 0.58 0.705 0.655 -
P/RPS 2.56 3.11 3.06 3.29 3.53 4.33 4.05 -26.36%
P/EPS -939.93 171.07 -211.51 -112.17 27.36 30.80 14.18 -
EY -0.11 0.58 -0.47 -0.89 3.65 3.25 7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.96 1.98 2.25 2.23 2.82 2.52 -18.63%

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