[VARIA] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 17.11%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 94,786 96,444 54,615 50,846 47,338 36,336 24,560 145.84%
PBT -3,366 -5,592 -4,330 -2,856 -3,408 -776 -10,401 -52.83%
Tax -394 -16 -326 -48 -58 -48 125 -
NP -3,760 -5,608 -4,656 -2,904 -3,466 -824 -10,276 -48.81%
-
NP to SH -4,572 -5,644 -5,013 -3,214 -3,878 -1,844 -10,108 -41.04%
-
Tax Rate - - - - - - - -
Total Cost 98,546 102,052 59,271 53,750 50,804 37,160 34,836 99.89%
-
Net Worth 43,549 44,220 45,560 48,240 50,919 50,250 50,919 -9.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 43,549 44,220 45,560 48,240 50,919 50,250 50,919 -9.88%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.97% -5.81% -8.53% -5.71% -7.32% -2.27% -41.84% -
ROE -10.50% -12.76% -11.00% -6.66% -7.62% -3.67% -19.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 141.47 143.95 81.51 75.89 70.65 54.23 36.66 145.82%
EPS -6.82 -8.44 -7.48 -4.80 -5.78 -2.76 -15.09 -41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.68 0.72 0.76 0.75 0.76 -9.88%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.92 22.30 12.63 11.76 10.95 8.40 5.68 145.83%
EPS -1.06 -1.30 -1.16 -0.74 -0.90 -0.43 -2.34 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1022 0.1053 0.1115 0.1177 0.1162 0.1177 -9.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.94 1.14 1.53 0.885 0.34 0.265 0.285 -
P/RPS 0.66 0.79 1.88 1.17 0.48 0.49 0.78 -10.53%
P/EPS -13.78 -13.53 -20.45 -18.45 -5.87 -9.63 -1.89 275.54%
EY -7.26 -7.39 -4.89 -5.42 -17.02 -10.39 -52.94 -73.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.73 2.25 1.23 0.45 0.35 0.38 143.98%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 27/08/19 28/05/19 26/02/19 29/11/18 28/08/18 22/05/18 -
Price 0.955 0.93 1.03 1.07 0.875 0.285 0.27 -
P/RPS 0.68 0.65 1.26 1.41 1.24 0.53 0.74 -5.47%
P/EPS -13.99 -11.04 -13.77 -22.30 -15.12 -10.36 -1.79 293.33%
EY -7.15 -9.06 -7.26 -4.48 -6.61 -9.66 -55.88 -74.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.51 1.49 1.15 0.38 0.36 155.25%

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