[VERSATL] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3947.83%
YoY- 161.49%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 35,255 22,764 20,455 12,824 10,066 11,331 10,763 120.39%
PBT 349 439 610 586 -65 -429 -1,138 -
Tax -12 -12 -1,324 0 0 0 1,972 -
NP 337 427 -714 586 -65 -429 834 -45.31%
-
NP to SH 267 378 -771 931 23 -332 861 -54.15%
-
Tax Rate 3.44% 2.73% 217.05% 0.00% - - - -
Total Cost 34,918 22,337 21,169 12,238 10,131 11,760 9,929 131.08%
-
Net Worth 78,427 78,427 75,626 72,227 66,205 66,205 66,205 11.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 78,427 78,427 75,626 72,227 66,205 66,205 66,205 11.94%
NOSH 280,098 280,098 280,098 280,098 254,635 254,635 254,635 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.96% 1.88% -3.49% 4.57% -0.65% -3.79% 7.75% -
ROE 0.34% 0.48% -1.02% 1.29% 0.03% -0.50% 1.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.59 8.13 7.30 4.97 3.95 4.45 4.23 106.77%
EPS 0.10 0.15 -0.28 0.36 0.01 -0.13 0.34 -55.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.28 0.26 0.26 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 280,098
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.59 8.13 7.30 4.58 3.59 4.05 3.84 120.53%
EPS 0.10 0.15 -0.28 0.33 0.01 -0.12 0.31 -52.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.2579 0.2364 0.2364 0.2364 11.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.515 0.49 0.54 0.675 0.55 0.595 0.70 -
P/RPS 4.09 6.03 7.39 13.58 13.91 13.37 16.56 -60.60%
P/EPS 540.27 363.09 -196.18 187.03 6,089.10 -456.35 207.02 89.44%
EY 0.19 0.28 -0.51 0.53 0.02 -0.22 0.48 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.75 2.00 2.41 2.12 2.29 2.69 -22.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 25/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.51 0.49 0.50 0.55 0.515 0.585 0.58 -
P/RPS 4.05 6.03 6.85 11.06 13.03 13.15 13.72 -55.63%
P/EPS 535.02 363.09 -181.65 152.39 5,701.61 -448.68 171.53 113.33%
EY 0.19 0.28 -0.55 0.66 0.02 -0.22 0.58 -52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.75 1.85 1.96 1.98 2.25 2.23 -12.65%

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