[VARIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 51790.19%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized 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 44,930 42,072 41,460 58,961 55,060 54,752 45,992 -1.54%
PBT -21,744 -11,602 -11,724 3,565 409 1,398 -100 3480.70%
Tax -1,037 -28 -28 -796 -345 -240 -240 164.57%
NP -22,781 -11,630 -11,752 2,769 64 1,158 -340 1537.07%
-
NP to SH -20,433 -9,490 -9,460 3,459 6 1,204 -544 1014.17%
-
Tax Rate - - - 22.33% 84.35% 17.17% - -
Total Cost 67,711 53,702 53,212 56,192 54,996 53,594 46,332 28.69%
-
Net Worth 36,180 48,240 50,250 52,259 48,910 50,919 49,580 -18.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 36,180 48,240 50,250 52,259 48,910 50,919 49,580 -18.89%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
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 -50.70% -27.64% -28.35% 4.70% 0.12% 2.11% -0.74% -
ROE -56.48% -19.67% -18.83% 6.62% 0.01% 2.36% -1.10% -
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 67.06 62.79 61.88 88.00 82.18 81.72 68.64 -1.53%
EPS -30.49 -14.16 -14.12 5.16 0.01 1.80 -0.80 1025.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.75 0.78 0.73 0.76 0.74 -18.89%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.39 9.73 9.59 13.63 12.73 12.66 10.63 -1.50%
EPS -4.72 -2.19 -2.19 0.80 0.00 0.28 -0.13 989.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.1115 0.1162 0.1208 0.1131 0.1177 0.1146 -18.85%
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 0.995 0.96 0.915 0.91 0.96 0.935 0.86 -
P/RPS 1.48 1.53 1.48 1.03 1.17 1.14 1.25 11.88%
P/EPS -3.26 -6.78 -6.48 17.63 9,648.97 52.03 -105.92 -90.11%
EY -30.65 -14.75 -15.43 5.67 0.01 1.92 -0.94 914.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.33 1.22 1.17 1.32 1.23 1.16 35.89%
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 23/02/23 22/11/22 25/08/22 26/05/22 24/02/22 23/11/21 24/08/21 -
Price 0.935 1.01 0.97 0.895 0.935 1.01 0.98 -
P/RPS 1.39 1.61 1.57 1.02 1.14 1.24 1.43 -1.86%
P/EPS -3.07 -7.13 -6.87 17.34 9,397.69 56.20 -120.70 -91.29%
EY -32.62 -14.02 -14.56 5.77 0.01 1.78 -0.83 1048.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.40 1.29 1.15 1.28 1.33 1.32 19.70%

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