[VERSATL] YoY TTM Result on 30-Jun-2020 [#1]

Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 33.53%
YoY- 28.43%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 178,561 66,109 43,374 43,143 54,302 56,918 48,475 24.26%
PBT 1,323 1,570 -1,849 -9,391 -14,070 -9,739 1,585 -2.96%
Tax -1,486 -1,336 1,964 164 1,177 -914 -660 14.47%
NP -163 234 115 -9,227 -12,893 -10,653 925 -
-
NP to SH -687 561 239 -9,227 -12,893 -10,653 925 -
-
Tax Rate 112.32% 85.10% - - - - 41.64% -
Total Cost 178,724 65,875 43,259 52,370 67,195 67,571 47,550 24.67%
-
Net Worth 75,626 78,427 66,205 55,302 45,636 44,588 57,495 4.67%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 75,626 78,427 66,205 55,302 45,636 44,588 57,495 4.67%
NOSH 280,098 280,098 254,635 254,635 141,979 117,338 117,338 15.59%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.09% 0.35% 0.27% -21.39% -23.74% -18.72% 1.91% -
ROE -0.91% 0.72% 0.36% -16.68% -28.25% -23.89% 1.61% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 63.75 23.60 17.03 19.50 39.27 48.51 41.31 7.49%
EPS -0.25 0.20 0.09 -4.17 -9.32 -9.08 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.26 0.25 0.33 0.38 0.49 -9.45%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 63.75 23.60 15.49 15.40 19.39 20.32 17.31 24.25%
EPS -0.25 0.20 0.09 -3.29 -4.60 -3.80 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.2364 0.1974 0.1629 0.1592 0.2053 4.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.52 0.49 0.595 0.375 0.36 0.50 1.68 -
P/RPS 0.82 2.08 3.49 1.92 0.92 1.03 4.07 -23.42%
P/EPS -212.01 244.65 633.92 -8.99 -3.86 -5.51 213.11 -
EY -0.47 0.41 0.16 -11.12 -25.90 -18.16 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.75 2.29 1.50 1.09 1.32 3.43 -9.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 26/08/22 27/08/21 17/08/20 30/08/19 04/09/18 24/08/17 -
Price 0.56 0.49 0.585 0.69 0.315 0.42 0.72 -
P/RPS 0.88 2.08 3.43 3.54 0.80 0.87 1.74 -10.73%
P/EPS -228.32 244.65 623.27 -16.54 -3.38 -4.63 91.33 -
EY -0.44 0.41 0.16 -6.05 -29.60 -21.62 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.75 2.25 2.76 0.95 1.11 1.47 5.86%

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