Highlights

[VERSATL] QoQ Quarter Result on 2022-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2022
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2022
Quarter 31-Mar-2022  [#4]
Profit Trend QoQ -     -182.81%    YoY -     -189.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 37,960 35,255 22,764 20,455 12,824 10,066 11,331 123.40%
  QoQ % 7.67% 54.87% 11.29% 59.51% 27.40% -11.16% -
  Horiz. % 335.01% 311.14% 200.90% 180.52% 113.18% 88.84% 100.00%
PBT -144 349 439 610 586 -65 -429 -51.61%
  QoQ % -141.26% -20.50% -28.03% 4.10% 1,001.54% 84.85% -
  Horiz. % 33.57% -81.35% -102.33% -142.19% -136.60% 15.15% 100.00%
Tax -50 -12 -12 -1,324 0 0 0 -
  QoQ % -316.67% 0.00% 99.09% 0.00% 0.00% 0.00% -
  Horiz. % 3.78% 0.91% 0.91% 100.00% - - -
NP -194 337 427 -714 586 -65 -429 -41.00%
  QoQ % -157.57% -21.08% 159.80% -221.84% 1,001.54% 84.85% -
  Horiz. % 45.22% -78.55% -99.53% 166.43% -136.60% 15.15% 100.00%
NP to SH -341 267 378 -771 931 23 -332 1.79%
  QoQ % -227.72% -29.37% 149.03% -182.81% 3,947.83% 106.93% -
  Horiz. % 102.71% -80.42% -113.86% 232.23% -280.42% -6.93% 100.00%
Tax Rate - % 3.44 % 2.73 % 217.05 % - % - % - % -
  QoQ % 0.00% 26.01% -98.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.58% 1.26% 100.00% - - -
Total Cost 38,154 34,918 22,337 21,169 12,238 10,131 11,760 118.69%
  QoQ % 9.27% 56.32% 5.52% 72.98% 20.80% -13.85% -
  Horiz. % 324.44% 296.92% 189.94% 180.01% 104.06% 86.15% 100.00%
Net Worth 78,427 78,427 78,427 75,626 72,227 66,205 66,205 11.92%
  QoQ % 0.00% 0.00% 3.70% 4.71% 9.10% 0.00% -
  Horiz. % 118.46% 118.46% 118.46% 114.23% 109.10% 100.00% 100.00%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 78,427 78,427 78,427 75,626 72,227 66,205 66,205 11.92%
  QoQ % 0.00% 0.00% 3.70% 4.71% 9.10% 0.00% -
  Horiz. % 118.46% 118.46% 118.46% 114.23% 109.10% 100.00% 100.00%
NOSH 280,098 280,098 280,098 280,098 257,957 254,635 254,635 6.54%
  QoQ % 0.00% 0.00% 0.00% 8.58% 1.30% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 101.30% 100.00% 100.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.51 % 0.96 % 1.88 % -3.49 % 4.57 % -0.65 % -3.79 % -73.64%
  QoQ % -153.13% -48.94% 153.87% -176.37% 803.08% 82.85% -
  Horiz. % 13.46% -25.33% -49.60% 92.08% -120.58% 17.15% 100.00%
ROE -0.43 % 0.34 % 0.48 % -1.02 % 1.29 % 0.03 % -0.50 % -9.54%
  QoQ % -226.47% -29.17% 147.06% -179.07% 4,200.00% 106.00% -
  Horiz. % 86.00% -68.00% -96.00% 204.00% -258.00% -6.00% 100.00%
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.55 12.59 8.13 7.30 4.97 3.95 4.45 109.66%
  QoQ % 7.63% 54.86% 11.37% 46.88% 25.82% -11.24% -
  Horiz. % 304.49% 282.92% 182.70% 164.04% 111.69% 88.76% 100.00%
EPS -0.12 0.10 0.15 -0.28 0.36 0.01 -0.13 -5.18%
  QoQ % -220.00% -33.33% 153.57% -177.78% 3,500.00% 107.69% -
  Horiz. % 92.31% -76.92% -115.38% 215.38% -276.92% -7.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2800 0.2800 0.2700 0.2800 0.2600 0.2600 5.05%
  QoQ % 0.00% 0.00% 3.70% -3.57% 7.69% 0.00% -
  Horiz. % 107.69% 107.69% 107.69% 103.85% 107.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,098
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.55 12.59 8.13 7.30 4.58 3.59 4.05 123.20%
  QoQ % 7.63% 54.86% 11.37% 59.39% 27.58% -11.36% -
  Horiz. % 334.57% 310.86% 200.74% 180.25% 113.09% 88.64% 100.00%
EPS -0.12 0.10 0.15 -0.28 0.33 0.01 -0.12 -
  QoQ % -220.00% -33.33% 153.57% -184.85% 3,200.00% 108.33% -
  Horiz. % 100.00% -83.33% -125.00% 233.33% -275.00% -8.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2800 0.2800 0.2700 0.2579 0.2364 0.2364 11.91%
  QoQ % 0.00% 0.00% 3.70% 4.69% 9.09% 0.00% -
  Horiz. % 118.44% 118.44% 118.44% 114.21% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.6450 0.5150 0.4900 0.5400 0.6750 0.5500 0.5950 -
P/RPS 4.76 4.09 6.03 7.39 13.58 13.91 13.37 -49.67%
  QoQ % 16.38% -32.17% -18.40% -45.58% -2.37% 4.04% -
  Horiz. % 35.60% 30.59% 45.10% 55.27% 101.57% 104.04% 100.00%
P/EPS -529.81 540.27 363.09 -196.18 187.03 6,089.10 -456.35 10.43%
  QoQ % -198.06% 48.80% 285.08% -204.89% -96.93% 1,434.30% -
  Horiz. % 116.10% -118.39% -79.56% 42.99% -40.98% -1,334.30% 100.00%
EY -0.19 0.19 0.28 -0.51 0.53 0.02 -0.22 -9.29%
  QoQ % -200.00% -32.14% 154.90% -196.23% 2,550.00% 109.09% -
  Horiz. % 86.36% -86.36% -127.27% 231.82% -240.91% -9.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.30 1.84 1.75 2.00 2.41 2.12 2.29 0.29%
  QoQ % 25.00% 5.14% -12.50% -17.01% 13.68% -7.42% -
  Horiz. % 100.44% 80.35% 76.42% 87.34% 105.24% 92.58% 100.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 - 25/11/21 27/08/21 -
Price 0.5300 0.5100 0.4900 0.5000 0.5500 0.5150 0.5850 -
P/RPS 3.91 4.05 6.03 6.85 11.06 13.03 13.15 -55.35%
  QoQ % -3.46% -32.84% -11.97% -38.07% -15.12% -0.91% -
  Horiz. % 29.73% 30.80% 45.86% 52.09% 84.11% 99.09% 100.00%
P/EPS -435.34 535.02 363.09 -181.65 152.39 5,701.61 -448.68 -1.99%
  QoQ % -181.37% 47.35% 299.88% -219.20% -97.33% 1,370.75% -
  Horiz. % 97.03% -119.24% -80.92% 40.49% -33.96% -1,270.75% 100.00%
EY -0.23 0.19 0.28 -0.55 0.66 0.02 -0.22 3.00%
  QoQ % -221.05% -32.14% 150.91% -183.33% 3,200.00% 109.09% -
  Horiz. % 104.55% -86.36% -127.27% 250.00% -300.00% -9.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.89 1.82 1.75 1.85 1.96 1.98 2.25 -10.95%
  QoQ % 3.85% 4.00% -5.41% -5.61% -1.01% -12.00% -
  Horiz. % 84.00% 80.89% 77.78% 82.22% 87.11% 88.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Slower US Fed pivot weakens rate-cut bets across emerging Asia Good Articles to Share
2. Bank of America CEO talks earnings, consumer spending, and inflation Good Articles to Share
3. IMF lifts growth forecast for the world economy Good Articles to Share
4. Titillating & keeping Malaysians on the edge: ‘Striptease’ act unfolding in Putrajaya? save malaysia!
5. Putrajaya to push ahead with long-awaited subsidy cuts in 2024 — Rafizi save malaysia!
6. Johor to become most economically developed state, says Anwar save malaysia!
7. 馬來西亞擁有豐富的原物料資源,未來幾年有望晉升高收入國家?2026年是關鍵一年? - 窮奢極欲 Good Articles to Share
8. Zafrul: There are factual errors in Zahid’s affidavit about sighting ex-Agong’s arrest order for Najib save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

565  311  656  829 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-CVM 0.150.00 
 BORNOIL 0.005-0.005 
 HSI-HUE 0.155-0.01 
 INGENIEU 0.14-0.005 
 HSI-CVH 0.230.00 
 SENDAI 0.405+0.03 
 SENDAI-WA 0.21+0.035 
 FITTERS 0.045-0.005 
 VELESTO 0.27-0.005 
 HSI-HSY 0.175-0.035 
PARTNERS & BROKERS