[VERSATL] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -25.68%
YoY- 204.89%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 186,693 95,979 34,221 31,121 35,904 41,557 40,857 28.80%
PBT 4,490 717 92 4,380 -4,168 -10,489 125 81.59%
Tax -1,055 -74 0 -8 0 -6 0 -
NP 3,435 643 92 4,372 -4,168 -10,495 125 73.67%
-
NP to SH 1,570 346 622 4,372 -4,168 -10,495 125 52.43%
-
Tax Rate 23.50% 10.32% 0.00% 0.18% - - 0.00% -
Total Cost 183,258 95,336 34,129 26,749 40,072 52,052 40,732 28.47%
-
Net Worth 78,427 78,427 72,227 63,658 42,593 42,593 58,669 4.95%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 78,427 78,427 72,227 63,658 42,593 42,593 58,669 4.95%
NOSH 280,098 280,098 280,098 254,635 141,979 129,072 117,338 15.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.84% 0.67% 0.27% 14.05% -11.61% -25.25% 0.31% -
ROE 2.00% 0.44% 0.86% 6.87% -9.79% -24.64% 0.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 66.65 34.27 13.27 12.22 25.29 32.20 34.82 11.42%
EPS 0.56 0.12 0.24 1.79 -2.96 -8.39 0.11 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.25 0.30 0.33 0.50 -9.20%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 66.65 34.27 12.22 11.11 12.82 14.84 14.59 28.79%
EPS 0.56 0.12 0.22 1.56 -1.49 -3.75 0.04 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.2579 0.2273 0.1521 0.1521 0.2095 4.95%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.615 0.645 0.675 0.755 0.25 0.43 0.65 -
P/RPS 0.92 1.88 5.09 6.18 0.99 1.34 1.87 -11.14%
P/EPS 109.72 522.15 279.94 43.97 -8.52 -5.29 610.16 -24.86%
EY 0.91 0.19 0.36 2.27 -11.74 -18.91 0.16 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.30 2.41 3.02 0.83 1.30 1.30 9.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 14/02/18 -
Price 0.605 0.53 0.55 0.705 0.255 0.405 0.58 -
P/RPS 0.91 1.55 4.15 5.77 1.01 1.26 1.67 -9.61%
P/EPS 107.94 429.05 228.10 41.06 -8.69 -4.98 544.45 -23.62%
EY 0.93 0.23 0.44 2.44 -11.51 -20.08 0.18 31.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.89 1.96 2.82 0.85 1.23 1.16 10.91%

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