Highlights

[VERTICE] QoQ Quarter Result on 2020-06-30 [#1]

Stock [VERTICE]: VERTICE BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     46.75%    YoY -     -137.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 4,656 16,511 18,124 15,853 11,639 43,953 53,273 -80.34%
  QoQ % -71.80% -8.90% 14.33% 36.21% -73.52% -17.49% -
  Horiz. % 8.74% 30.99% 34.02% 29.76% 21.85% 82.51% 100.00%
PBT -3,338 -2,346 -734 -308 53 1,617 -647 198.87%
  QoQ % -42.28% -219.62% -138.31% -681.13% -96.72% 349.92% -
  Horiz. % 515.92% 362.60% 113.45% 47.60% -8.19% -249.92% 100.00%
Tax -4,147 -11,898 -2,574 -3,729 -3,093 -4,009 941 -
  QoQ % 65.15% -362.24% 30.97% -20.56% 22.85% -526.04% -
  Horiz. % -440.70% -1,264.40% -273.54% -396.28% -328.69% -426.04% 100.00%
NP -7,485 -14,244 -3,308 -4,037 -3,040 -2,392 294 -
  QoQ % 47.45% -330.59% 18.06% -32.80% -27.09% -913.61% -
  Horiz. % -2,545.92% -4,844.90% -1,125.17% -1,373.13% -1,034.01% -813.61% 100.00%
NP to SH -7,602 -14,276 -3,195 -3,684 -3,198 -2,496 241 -
  QoQ % 46.75% -346.82% 13.27% -15.20% -28.12% -1,135.68% -
  Horiz. % -3,154.36% -5,923.65% -1,325.73% -1,528.63% -1,326.97% -1,035.68% 100.00%
Tax Rate - % - % - % - % 5,835.85 % 247.93 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2,253.83% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,353.83% 100.00% -
Total Cost 12,141 30,755 21,432 19,890 14,679 46,345 52,979 -62.59%
  QoQ % -60.52% 43.50% 7.75% 35.50% -68.33% -12.52% -
  Horiz. % 22.92% 58.05% 40.45% 37.54% 27.71% 87.48% 100.00%
Net Worth 94,380 101,930 117,031 175,517 124,581 127,501 144,132 -24.61%
  QoQ % -7.41% -12.90% -33.32% 40.89% -2.29% -11.54% -
  Horiz. % 65.48% 70.72% 81.20% 121.78% 86.44% 88.46% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 94,380 101,930 117,031 175,517 124,581 127,501 144,132 -24.61%
  QoQ % -7.41% -12.90% -33.32% 40.89% -2.29% -11.54% -
  Horiz. % 65.48% 70.72% 81.20% 121.78% 86.44% 88.46% 100.00%
NOSH 188,760 188,760 188,760 274,246 188,760 184,785 184,785 1.43%
  QoQ % 0.00% 0.00% -31.17% 45.29% 2.15% 0.00% -
  Horiz. % 102.15% 102.15% 102.15% 148.41% 102.15% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -160.76 % -86.27 % -18.25 % -25.47 % -26.12 % -5.44 % 0.55 % -
  QoQ % -86.35% -372.71% 28.35% 2.49% -380.15% -1,089.09% -
  Horiz. % -29,229.09% -15,685.45% -3,318.18% -4,630.91% -4,749.09% -989.09% 100.00%
ROE -8.05 % -14.01 % -2.73 % -2.10 % -2.57 % -1.96 % 0.17 % -
  QoQ % 42.54% -413.19% -30.00% 18.29% -31.12% -1,252.94% -
  Horiz. % -4,735.29% -8,241.18% -1,605.88% -1,235.29% -1,511.76% -1,152.94% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.47 8.75 9.60 5.78 6.17 23.79 28.83 -80.59%
  QoQ % -71.77% -8.85% 66.09% -6.32% -74.06% -17.48% -
  Horiz. % 8.57% 30.35% 33.30% 20.05% 21.40% 82.52% 100.00%
EPS -4.03 -7.56 -1.69 -1.95 -1.69 -1.35 0.13 -
  QoQ % 46.69% -347.34% 13.33% -15.38% -25.19% -1,138.46% -
  Horiz. % -3,100.00% -5,815.38% -1,300.00% -1,500.00% -1,300.00% -1,038.46% 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 0.5000 0.5400 0.6200 0.6400 0.6600 0.6900 0.7800 -25.68%
  QoQ % -7.41% -12.90% -3.12% -3.03% -4.35% -11.54% -
  Horiz. % 64.10% 69.23% 79.49% 82.05% 84.62% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 207,636
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.24 7.95 8.73 7.63 5.61 21.17 25.66 -80.35%
  QoQ % -71.82% -8.93% 14.42% 36.01% -73.50% -17.50% -
  Horiz. % 8.73% 30.98% 34.02% 29.73% 21.86% 82.50% 100.00%
EPS -3.66 -6.88 -1.54 -1.77 -1.54 -1.20 0.12 -
  QoQ % 46.80% -346.75% 12.99% -14.94% -28.33% -1,100.00% -
  Horiz. % -3,050.00% -5,733.33% -1,283.33% -1,475.00% -1,283.33% -1,000.00% 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 0.4545 0.4909 0.5636 0.8453 0.6000 0.6141 0.6942 -24.62%
  QoQ % -7.41% -12.90% -33.33% 40.88% -2.30% -11.54% -
  Horiz. % 65.47% 70.71% 81.19% 121.77% 86.43% 88.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2550 0.2400 0.8700 0.8900 0.8750 0.8950 0.8800 -
P/RPS 10.34 2.74 9.06 15.40 14.19 3.76 3.05 125.84%
  QoQ % 277.37% -69.76% -41.17% 8.53% 277.39% 23.28% -
  Horiz. % 339.02% 89.84% 297.05% 504.92% 465.25% 123.28% 100.00%
P/EPS -6.33 -3.17 -51.40 -66.25 -51.65 -66.26 674.73 -
  QoQ % -99.68% 93.83% 22.42% -28.27% 22.05% -109.82% -
  Horiz. % -0.94% -0.47% -7.62% -9.82% -7.65% -9.82% 100.00%
EY -15.79 -31.51 -1.95 -1.51 -1.94 -1.51 0.15 -
  QoQ % 49.89% -1,515.90% -29.14% 22.16% -28.48% -1,106.67% -
  Horiz. % -10,526.67% -21,006.67% -1,300.00% -1,006.67% -1,293.33% -1,006.67% 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 0.51 0.44 1.40 1.39 1.33 1.30 1.13 -41.19%
  QoQ % 15.91% -68.57% 0.72% 4.51% 2.31% 15.04% -
  Horiz. % 45.13% 38.94% 123.89% 123.01% 117.70% 115.04% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.1900 0.2550 0.7550 0.8600 0.8800 0.8400 0.9000 -
P/RPS 7.70 2.92 7.86 14.88 14.27 3.53 3.12 82.72%
  QoQ % 163.70% -62.85% -47.18% 4.27% 304.25% 13.14% -
  Horiz. % 246.79% 93.59% 251.92% 476.92% 457.37% 113.14% 100.00%
P/EPS -4.72 -3.37 -44.61 -64.02 -51.94 -62.19 690.07 -
  QoQ % -40.06% 92.45% 30.32% -23.26% 16.48% -109.01% -
  Horiz. % -0.68% -0.49% -6.46% -9.28% -7.53% -9.01% 100.00%
EY -21.20 -29.66 -2.24 -1.56 -1.93 -1.61 0.14 -
  QoQ % 28.52% -1,224.11% -43.59% 19.17% -19.88% -1,250.00% -
  Horiz. % -15,142.86% -21,185.71% -1,600.00% -1,114.29% -1,378.57% -1,150.00% 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 0.38 0.47 1.22 1.34 1.33 1.22 1.15 -52.24%
  QoQ % -19.15% -61.48% -8.96% 0.75% 9.02% 6.09% -
  Horiz. % 33.04% 40.87% 106.09% 116.52% 115.65% 106.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS