[VERSATL] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 49,300 20,455 10,763 11,181 14,110 14,346 12,230 26.14% YoY % 141.02% 90.05% -3.74% -20.76% -1.65% 17.30% - Horiz. % 403.11% 167.25% 88.00% 91.42% 115.37% 117.30% 100.00%
PBT 270 610 -1,138 -9,876 -7,614 -5,812 2,036 -28.58% YoY % -55.74% 153.60% 88.48% -29.71% -31.00% -385.46% - Horiz. % 13.26% 29.96% -55.89% -485.07% -373.97% -285.46% 100.00%
Tax -1,133 -1,324 1,972 164 1,183 -914 -660 9.42% YoY % 14.43% -167.14% 1,102.44% -86.14% 229.43% -38.48% - Horiz. % 171.67% 200.61% -298.79% -24.85% -179.24% 138.48% 100.00%
NP -863 -714 834 -9,712 -6,431 -6,726 1,376 - YoY % -20.87% -185.61% 108.59% -51.02% 4.39% -588.81% - Horiz. % -62.72% -51.89% 60.61% -705.81% -467.37% -488.81% 100.00%
NP to SH -897 -771 861 -9,712 -6,431 -6,726 1,376 - YoY % -16.34% -189.55% 108.87% -51.02% 4.39% -588.81% - Horiz. % -65.19% -56.03% 62.57% -705.81% -467.37% -488.81% 100.00%
Tax Rate 419.63 % 217.05 % - % - % - % - % 32.42 % 53.20% YoY % 93.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,294.36% 669.49% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 50,163 21,169 9,929 20,893 20,541 21,072 10,854 29.05% YoY % 136.96% 113.20% -52.48% 1.71% -2.52% 94.14% - Horiz. % 462.16% 195.03% 91.48% 192.49% 189.25% 194.14% 100.00%
Net Worth 75,626 75,626 66,205 32,655 40,012 51,629 55,149 5.40% YoY % 0.00% 14.23% 102.74% -18.39% -22.50% -6.38% - Horiz. % 137.13% 137.13% 120.05% 59.21% 72.55% 93.62% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 75,626 75,626 66,205 32,655 40,012 51,629 55,149 5.40% YoY % 0.00% 14.23% 102.74% -18.39% -22.50% -6.38% - Horiz. % 137.13% 137.13% 120.05% 59.21% 72.55% 93.62% 100.00%
NOSH 280,098 280,098 254,635 141,980 129,072 117,338 117,338 15.60% YoY % 0.00% 10.00% 79.35% 10.00% 10.00% 0.00% - Horiz. % 238.71% 238.71% 217.01% 121.00% 110.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.75 % -3.49 % 7.75 % -86.86 % -45.58 % -46.88 % 11.25 % - YoY % 49.86% -145.03% 108.92% -90.57% 2.77% -516.71% - Horiz. % -15.56% -31.02% 68.89% -772.09% -405.16% -416.71% 100.00%
ROE -1.19 % -1.02 % 1.30 % -29.74 % -16.07 % -13.03 % 2.50 % - YoY % -16.67% -178.46% 104.37% -85.07% -23.33% -621.20% - Horiz. % -47.60% -40.80% 52.00% -1,189.60% -642.80% -521.20% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.60 7.30 4.23 7.88 10.93 12.23 10.42 9.12% YoY % 141.10% 72.58% -46.32% -27.90% -10.63% 17.37% - Horiz. % 168.91% 70.06% 40.60% 75.62% 104.89% 117.37% 100.00%
EPS -0.32 -0.28 0.34 -6.84 -4.98 -5.73 1.17 - YoY % -14.29% -182.35% 104.97% -37.35% 13.09% -589.74% - Horiz. % -27.35% -23.93% 29.06% -584.62% -425.64% -489.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2700 0.2600 0.2300 0.3100 0.4400 0.4700 -8.82% YoY % 0.00% 3.85% 13.04% -25.81% -29.55% -6.38% - Horiz. % 57.45% 57.45% 55.32% 48.94% 65.96% 93.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,098 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.60 7.30 3.84 3.99 5.04 5.12 4.37 26.12% YoY % 141.10% 90.10% -3.76% -20.83% -1.56% 17.16% - Horiz. % 402.75% 167.05% 87.87% 91.30% 115.33% 117.16% 100.00%
EPS -0.32 -0.28 0.31 -3.47 -2.30 -2.40 0.49 - YoY % -14.29% -190.32% 108.93% -50.87% 4.17% -589.80% - Horiz. % -65.31% -57.14% 63.27% -708.16% -469.39% -489.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.2700 0.2364 0.1166 0.1429 0.1843 0.1969 5.40% YoY % 0.00% 14.21% 102.74% -18.40% -22.46% -6.40% - Horiz. % 137.13% 137.13% 120.06% 59.22% 72.57% 93.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.5200 0.5400 0.7000 0.2050 0.3650 0.5700 1.2900 -
P/RPS 2.95 7.39 16.56 2.60 3.34 4.66 12.38 -21.25% YoY % -60.08% -55.37% 536.92% -22.16% -28.33% -62.36% - Horiz. % 23.83% 59.69% 133.76% 21.00% 26.98% 37.64% 100.00%
P/EPS -162.38 -196.18 207.02 -3.00 -7.33 -9.94 110.01 - YoY % 17.23% -194.76% 7,000.67% 59.07% 26.26% -109.04% - Horiz. % -147.60% -178.33% 188.18% -2.73% -6.66% -9.04% 100.00%
EY -0.62 -0.51 0.48 -33.37 -13.65 -10.06 0.91 - YoY % -21.57% -206.25% 101.44% -144.47% -35.69% -1,205.49% - Horiz. % -68.13% -56.04% 52.75% -3,667.03% -1,500.00% -1,105.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.93 2.00 2.69 0.89 1.18 1.30 2.74 -5.67% YoY % -3.50% -25.65% 202.25% -24.58% -9.23% -52.55% - Horiz. % 70.44% 72.99% 98.18% 32.48% 43.07% 47.45% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 27/05/21 29/06/20 31/05/19 31/05/18 31/05/17 -
Price 0.5200 0.5000 0.5800 0.3700 0.3250 0.4000 1.4500 -
P/RPS 2.95 6.85 13.72 4.70 2.97 3.27 13.91 -22.77% YoY % -56.93% -50.07% 191.91% 58.25% -9.17% -76.49% - Horiz. % 21.21% 49.25% 98.63% 33.79% 21.35% 23.51% 100.00%
P/EPS -162.38 -181.65 171.53 -5.41 -6.52 -6.98 123.65 - YoY % 10.61% -205.90% 3,270.61% 17.02% 6.59% -105.64% - Horiz. % -131.32% -146.91% 138.72% -4.38% -5.27% -5.64% 100.00%
EY -0.62 -0.55 0.58 -18.49 -15.33 -14.33 0.81 - YoY % -12.73% -194.83% 103.14% -20.61% -6.98% -1,869.14% - Horiz. % -76.54% -67.90% 71.60% -2,282.72% -1,892.59% -1,769.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.93 1.85 2.23 1.61 1.05 0.91 3.09 -7.54% YoY % 4.32% -17.04% 38.51% 53.33% 15.38% -70.55% - Horiz. % 62.46% 59.87% 72.17% 52.10% 33.98% 29.45% 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.
Comment
4Qtr Financial Results.pdf 
