[VERSATL] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 9.56%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 42,059 43,143 47,085 50,014 52,358 54,302 55,667 -17.00%
PBT -6,752 -9,391 -14,045 -11,783 -12,897 -14,070 -18,103 -48.09%
Tax 156 164 164 1,183 1,177 1,177 1,177 -73.90%
NP -6,596 -9,227 -13,881 -10,600 -11,720 -12,893 -16,926 -46.55%
-
NP to SH -6,596 -9,227 -13,881 -10,600 -11,720 -12,893 -16,926 -46.55%
-
Tax Rate - - - - - - - -
Total Cost 48,655 52,370 60,966 60,614 64,078 67,195 72,593 -23.35%
-
Net Worth 66,205 55,302 32,655 42,593 45,433 45,636 40,012 39.76%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 66,205 55,302 32,655 42,593 45,433 45,636 40,012 39.76%
NOSH 254,635 254,635 254,635 141,979 141,979 141,979 129,072 57.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -15.68% -21.39% -29.48% -21.19% -22.38% -23.74% -30.41% -
ROE -9.96% -16.68% -42.51% -24.89% -25.80% -28.25% -42.30% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.52 19.50 33.16 35.23 36.88 39.27 43.13 -47.16%
EPS -2.59 -4.17 -9.78 -7.47 -8.25 -9.32 -13.11 -65.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.23 0.30 0.32 0.33 0.31 -11.03%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.02 15.40 16.81 17.86 18.69 19.39 19.87 -16.97%
EPS -2.35 -3.29 -4.96 -3.78 -4.18 -4.60 -6.04 -46.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.1974 0.1166 0.1521 0.1622 0.1629 0.1429 39.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.71 0.375 0.205 0.25 0.28 0.36 0.365 -
P/RPS 4.30 1.92 0.62 0.71 0.76 0.92 0.85 193.82%
P/EPS -27.41 -8.99 -2.10 -3.35 -3.39 -3.86 -2.78 357.89%
EY -3.65 -11.12 -47.69 -29.86 -29.48 -25.90 -35.93 -78.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 1.50 0.89 0.83 0.88 1.09 1.18 74.65%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 17/08/20 29/06/20 26/02/20 27/11/19 30/08/19 31/05/19 -
Price 0.655 0.69 0.37 0.255 0.28 0.315 0.325 -
P/RPS 3.97 3.54 1.12 0.72 0.76 0.80 0.75 202.80%
P/EPS -25.29 -16.54 -3.78 -3.42 -3.39 -3.38 -2.48 368.26%
EY -3.95 -6.05 -26.42 -29.28 -29.48 -29.60 -40.35 -78.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.76 1.61 0.85 0.88 0.95 1.05 78.97%

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