[VARIA] QoQ Cumulative Quarter Result on 31-Dec-2022

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- -222.97%
YoY- -306600.0%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 40,418 19,947 29,414 33,698 21,036 10,365 58,961 -22.23%
PBT 1,429 191 -10,812 -16,308 -5,801 -2,931 3,565 -45.60%
Tax -632 -39 -5,634 -778 -14 -7 -796 -14.24%
NP 797 152 -16,446 -17,086 -5,815 -2,938 2,769 -56.37%
-
NP to SH 797 152 -14,392 -15,325 -4,745 -2,365 3,459 -62.38%
-
Tax Rate 44.23% 20.42% - - - - 22.33% -
Total Cost 39,621 19,795 45,860 50,784 26,851 13,303 56,192 -20.76%
-
Net Worth 37,520 36,850 36,850 36,180 48,240 50,250 52,259 -19.80%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 37,520 36,850 36,850 36,180 48,240 50,250 52,259 -19.80%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.97% 0.76% -55.91% -50.70% -27.64% -28.35% 4.70% -
ROE 2.12% 0.41% -39.06% -42.36% -9.84% -4.71% 6.62% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 60.33 29.77 43.90 50.30 31.40 15.47 88.00 -22.23%
EPS 1.19 0.23 -21.48 -22.87 -7.08 -3.53 5.16 -62.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.54 0.72 0.75 0.78 -19.80%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.35 4.61 6.80 7.79 4.86 2.40 13.63 -22.20%
EPS 0.18 0.04 -3.33 -3.54 -1.10 -0.55 0.80 -62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0852 0.0852 0.0837 0.1115 0.1162 0.1208 -19.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.90 0.78 0.87 0.995 0.96 0.915 0.91 -
P/RPS 1.49 2.62 1.98 1.98 3.06 5.91 1.03 27.87%
P/EPS 75.66 343.82 -4.05 -4.35 -13.56 -25.92 17.63 163.85%
EY 1.32 0.29 -24.69 -22.99 -7.38 -3.86 5.67 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.42 1.58 1.84 1.33 1.22 1.17 23.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 23/02/23 22/11/22 25/08/22 26/05/22 -
Price 1.04 0.815 0.80 0.935 1.01 0.97 0.895 -
P/RPS 1.72 2.74 1.82 1.86 3.22 6.27 1.02 41.62%
P/EPS 87.43 359.24 -3.72 -4.09 -14.26 -27.48 17.34 193.75%
EY 1.14 0.28 -26.85 -24.46 -7.01 -3.64 5.77 -66.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.48 1.45 1.73 1.40 1.29 1.15 37.74%

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