[VERSATL] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -149.76%
YoY- 18.0%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 41,494 41,160 39,360 47,085 47,872 51,208 55,128 -17.18%
PBT 5,840 11,782 18,640 -14,044 -5,557 -2,802 24 3733.27%
Tax -10 -16 0 164 0 0 0 -
NP 5,829 11,766 18,640 -13,880 -5,557 -2,802 24 3728.48%
-
NP to SH 5,829 11,766 18,640 -13,880 -5,557 -2,802 24 3728.48%
-
Tax Rate 0.17% 0.14% 0.00% - - - 0.00% -
Total Cost 35,665 29,394 20,720 60,965 53,429 54,010 55,104 -25.07%
-
Net Worth 63,658 66,205 55,302 32,655 42,593 45,433 45,636 24.71%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 63,658 66,205 55,302 32,655 42,593 45,433 45,636 24.71%
NOSH 254,635 254,635 254,635 254,635 141,979 141,979 141,979 47.35%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.05% 28.59% 47.36% -29.48% -11.61% -5.47% 0.04% -
ROE 9.16% 17.77% 33.71% -42.50% -13.05% -6.17% 0.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.30 16.16 17.79 33.16 33.72 36.07 39.86 -44.75%
EPS 2.39 4.94 8.44 -9.78 -3.95 -2.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.25 0.23 0.30 0.32 0.33 -16.82%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.81 14.69 14.05 16.81 17.09 18.28 19.68 -17.19%
EPS 2.08 4.20 6.65 -4.96 -1.98 -1.00 0.01 3354.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.2364 0.1974 0.1166 0.1521 0.1622 0.1629 24.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.755 0.71 0.375 0.205 0.25 0.28 0.36 -
P/RPS 4.63 4.39 2.11 0.62 0.74 0.78 0.90 196.53%
P/EPS 32.98 15.37 4.45 -2.10 -6.39 -14.19 2,074.38 -93.59%
EY 3.03 6.51 22.47 -47.69 -15.66 -7.05 0.05 1423.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.73 1.50 0.89 0.83 0.88 1.09 96.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 17/08/20 29/06/20 26/02/20 27/11/19 30/08/19 -
Price 0.705 0.655 0.69 0.37 0.255 0.28 0.315 -
P/RPS 4.33 4.05 3.88 1.12 0.76 0.78 0.79 209.26%
P/EPS 30.80 14.18 8.19 -3.78 -6.51 -14.19 1,815.08 -93.31%
EY 3.25 7.05 12.21 -26.42 -15.35 -7.05 0.06 1314.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.52 2.76 1.61 0.85 0.88 0.95 105.86%

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