[VERSATL] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 476.51%
YoY- 134.73%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 145,279 116,434 91,298 66,109 54,676 44,984 42,701 126.37%
PBT 914 1,254 1,984 1,570 702 -1,046 -3,146 -
Tax -1,207 -1,398 -1,348 -1,336 -1,324 1,972 1,972 -
NP -293 -144 636 234 -622 926 -1,174 -60.39%
-
NP to SH -593 -467 805 561 -149 1,483 -962 -27.59%
-
Tax Rate 132.06% 111.48% 67.94% 85.10% 188.60% - - -
Total Cost 145,572 116,578 90,662 65,875 55,298 44,058 43,875 122.61%
-
Net Worth 75,626 78,427 78,427 78,427 75,626 72,227 66,205 9.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 75,626 78,427 78,427 78,427 75,626 72,227 66,205 9.28%
NOSH 280,098 280,098 280,098 280,098 280,098 280,098 254,635 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -0.20% -0.12% 0.70% 0.35% -1.14% 2.06% -2.75% -
ROE -0.78% -0.60% 1.03% 0.72% -0.20% 2.05% -1.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.87 41.57 32.59 23.60 19.52 17.44 16.77 112.43%
EPS -0.21 -0.17 0.29 0.20 -0.05 0.57 -0.38 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.28 0.27 0.28 0.26 2.55%
Adjusted Per Share Value based on latest NOSH - 280,098
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.87 41.57 32.59 23.60 19.52 16.06 15.24 126.43%
EPS -0.21 -0.17 0.29 0.20 -0.05 0.53 -0.34 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.28 0.27 0.2579 0.2364 9.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.52 0.645 0.515 0.49 0.54 0.675 0.55 -
P/RPS 1.00 1.55 1.58 2.08 2.77 3.87 3.28 -54.73%
P/EPS -245.62 -386.86 179.19 244.65 -1,015.12 117.41 -145.58 41.76%
EY -0.41 -0.26 0.56 0.41 -0.10 0.85 -0.69 -29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.30 1.84 1.75 2.00 2.41 2.12 -6.07%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 27/02/23 25/11/22 26/08/22 31/05/22 25/02/22 25/11/21 -
Price 0.52 0.53 0.51 0.49 0.50 0.55 0.515 -
P/RPS 1.00 1.27 1.56 2.08 2.56 3.15 3.07 -52.69%
P/EPS -245.62 -317.89 177.45 244.65 -939.93 95.67 -136.32 48.12%
EY -0.41 -0.31 0.56 0.41 -0.11 1.05 -0.73 -31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.89 1.82 1.75 1.85 1.96 1.98 -1.69%

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