Highlights

[VERTICE] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,656 11,639 54,572 48,284 45,192 45,073 45,083 -30.44%
  YoY % -60.00% -78.67% 13.02% 6.84% 0.26% -0.02% -
  Horiz. % 10.33% 25.82% 121.05% 107.10% 100.24% 99.98% 100.00%
PBT -3,338 53 354 -154 312 -656 -743 27.15%
  YoY % -6,398.11% -85.03% 329.87% -149.36% 147.56% 11.71% -
  Horiz. % 449.26% -7.13% -47.64% 20.73% -41.99% 88.29% 100.00%
Tax -4,147 -3,093 -91 -310 -196 -178 -281 53.78%
  YoY % -34.08% -3,298.90% 70.65% -58.16% -10.11% 36.65% -
  Horiz. % 1,475.80% 1,100.71% 32.38% 110.32% 69.75% 63.35% 100.00%
NP -7,485 -3,040 263 -464 116 -834 -1,024 37.44%
  YoY % -146.22% -1,255.89% 156.68% -500.00% 113.91% 18.55% -
  Horiz. % 730.96% 296.88% -25.68% 45.31% -11.33% 81.45% 100.00%
NP to SH -7,602 -3,198 177 -385 101 -834 -1,024 37.78%
  YoY % -137.71% -1,906.78% 145.97% -481.19% 112.11% 18.55% -
  Horiz. % 742.38% 312.30% -17.29% 37.60% -9.86% 81.45% 100.00%
Tax Rate - % 5,835.85 % 25.71 % - % 62.82 % - % - % -
  YoY % 0.00% 22,598.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 9,289.80% 40.93% 0.00% 100.00% - -
Total Cost 12,141 14,679 54,309 48,748 45,076 45,907 46,107 -19.21%
  YoY % -17.29% -72.97% 11.41% 8.15% -1.81% -0.43% -
  Horiz. % 26.33% 31.84% 117.79% 105.73% 97.76% 99.57% 100.00%
Net Worth 94,380 124,581 92,927 90,275 84,587 85,782 87,943 1.14%
  YoY % -24.24% 34.06% 2.94% 6.72% -1.39% -2.46% -
  Horiz. % 107.32% 141.66% 105.67% 102.65% 96.18% 97.54% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 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
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 94,380 124,581 92,927 90,275 84,587 85,782 87,943 1.14%
  YoY % -24.24% 34.06% 2.94% 6.72% -1.39% -2.46% -
  Horiz. % 107.32% 141.66% 105.67% 102.65% 96.18% 97.54% 100.00%
NOSH 188,760 188,760 145,200 132,758 126,250 119,142 120,470 7.44%
  YoY % 0.00% 30.00% 9.37% 5.16% 5.97% -1.10% -
  Horiz. % 156.69% 156.69% 120.53% 110.20% 104.80% 98.90% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -160.76 % -26.12 % 0.48 % -0.96 % 0.26 % -1.85 % -2.27 % 97.60%
  YoY % -515.47% -5,541.67% 150.00% -469.23% 114.05% 18.50% -
  Horiz. % 7,081.94% 1,150.66% -21.15% 42.29% -11.45% 81.50% 100.00%
ROE -8.05 % -2.57 % 0.19 % -0.43 % 0.12 % -0.97 % -1.16 % 36.30%
  YoY % -213.23% -1,452.63% 144.19% -458.33% 112.37% 16.38% -
  Horiz. % 693.97% 221.55% -16.38% 37.07% -10.34% 83.62% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.47 6.17 37.58 36.37 35.80 37.83 37.42 -35.24%
  YoY % -59.97% -83.58% 3.33% 1.59% -5.37% 1.10% -
  Horiz. % 6.60% 16.49% 100.43% 97.19% 95.67% 101.10% 100.00%
EPS -4.03 -1.69 0.12 -0.29 0.08 -0.70 -0.85 28.25%
  YoY % -138.46% -1,508.33% 141.38% -462.50% 111.43% 17.65% -
  Horiz. % 474.12% 198.82% -14.12% 34.12% -9.41% 82.35% 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 0.5000 0.6600 0.6400 0.6800 0.6700 0.7200 0.7300 -5.87%
  YoY % -24.24% 3.13% -5.88% 1.49% -6.94% -1.37% -
  Horiz. % 68.49% 90.41% 87.67% 93.15% 91.78% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 207,636
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.24 5.61 26.28 23.25 21.77 21.71 21.71 -30.45%
  YoY % -60.07% -78.65% 13.03% 6.80% 0.28% 0.00% -
  Horiz. % 10.32% 25.84% 121.05% 107.09% 100.28% 100.00% 100.00%
EPS -3.66 -1.54 0.09 -0.19 0.05 -0.40 -0.49 37.92%
  YoY % -137.66% -1,811.11% 147.37% -480.00% 112.50% 18.37% -
  Horiz. % 746.94% 314.29% -18.37% 38.78% -10.20% 81.63% 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 0.4545 0.6000 0.4476 0.4348 0.4074 0.4131 0.4235 1.14%
  YoY % -24.25% 34.05% 2.94% 6.73% -1.38% -2.46% -
  Horiz. % 107.32% 141.68% 105.69% 102.67% 96.20% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2550 0.8750 0.9950 0.6300 0.7600 0.4500 0.5150 -
P/RPS 10.34 14.19 2.65 1.73 2.12 1.19 1.38 37.99%
  YoY % -27.13% 435.47% 53.18% -18.40% 78.15% -13.77% -
  Horiz. % 749.28% 1,028.26% 192.03% 125.36% 153.62% 86.23% 100.00%
P/EPS -6.33 -51.65 816.24 -217.24 950.00 -64.29 -60.59 -30.31%
  YoY % 87.74% -106.33% 475.73% -122.87% 1,577.68% -6.11% -
  Horiz. % 10.45% 85.25% -1,347.15% 358.54% -1,567.92% 106.11% 100.00%
EY -15.79 -1.94 0.12 -0.46 0.11 -1.56 -1.65 43.49%
  YoY % -713.92% -1,716.67% 126.09% -518.18% 107.05% 5.45% -
  Horiz. % 956.97% 117.58% -7.27% 27.88% -6.67% 94.55% 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 0.51 1.33 1.55 0.93 1.13 0.62 0.71 -5.15%
  YoY % -61.65% -14.19% 66.67% -17.70% 82.26% -12.68% -
  Horiz. % 71.83% 187.32% 218.31% 130.99% 159.15% 87.32% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/08/20 29/08/19 29/08/18 29/05/17 31/05/16 28/05/15 29/05/14 -
Price 0.1900 0.8800 0.9300 0.7650 0.6500 0.4000 0.4200 -
P/RPS 7.70 14.27 2.47 2.10 1.82 1.06 1.12 36.10%
  YoY % -46.04% 477.73% 17.62% 15.38% 71.70% -5.36% -
  Horiz. % 687.50% 1,274.11% 220.54% 187.50% 162.50% 94.64% 100.00%
P/EPS -4.72 -51.94 762.92 -263.79 812.50 -57.14 -49.41 -31.30%
  YoY % 90.91% -106.81% 389.21% -132.47% 1,521.95% -15.64% -
  Horiz. % 9.55% 105.12% -1,544.06% 533.88% -1,644.40% 115.64% 100.00%
EY -21.20 -1.93 0.13 -0.38 0.12 -1.75 -2.02 45.62%
  YoY % -998.45% -1,584.62% 134.21% -416.67% 106.86% 13.37% -
  Horiz. % 1,049.51% 95.54% -6.44% 18.81% -5.94% 86.63% 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 0.38 1.33 1.45 1.13 0.97 0.56 0.58 -6.54%
  YoY % -71.43% -8.28% 28.32% 16.49% 73.21% -3.45% -
  Horiz. % 65.52% 229.31% 250.00% 194.83% 167.24% 96.55% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS