[VARIA] QoQ Cumulative Quarter Result on 31-Jan-2016

Stock
[VARIA] VARIA BERHAD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Jan-2016
Profit Trend
QoQ--%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Revenue 53,129 27,269 118,248 94,933 0 74,104 0 -
PBT 1,088 231 4,188 5,032 0 3,880 0 -
Tax -238 -113 -2,268 -1,321 0 -866 0 -
NP 850 118 1,920 3,711 0 3,014 0 -
-
NP to SH 820 139 1,327 2,863 0 2,223 0 -
-
Tax Rate 21.88% 48.92% 54.15% 26.25% - 22.32% - -
Total Cost 52,279 27,151 116,328 91,222 0 71,090 0 -
-
Net Worth 60,299 59,629 59,629 60,970 0 60,299 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Net Worth 60,299 59,629 59,629 60,970 0 60,299 0 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
NP Margin 1.60% 0.43% 1.62% 3.91% 0.00% 4.07% 0.00% -
ROE 1.36% 0.23% 2.23% 4.70% 0.00% 3.69% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 79.30 40.70 176.49 141.69 0.00 110.60 0.00 -
EPS 1.22 0.21 1.98 4.27 0.00 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.91 0.00 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 12.28 6.30 27.34 21.95 0.00 17.13 0.00 -
EPS 0.19 0.03 0.31 0.66 0.00 0.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1379 0.1379 0.141 0.00 0.1394 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Date 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 30/10/15 30/09/15 -
Price 0.24 0.275 0.375 0.395 0.38 0.37 0.355 -
P/RPS 0.30 0.68 0.21 0.28 0.00 0.33 0.00 -
P/EPS 19.61 132.55 18.93 9.24 0.00 11.15 0.00 -
EY 5.10 0.75 5.28 10.82 0.00 8.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.42 0.43 0.00 0.41 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Date 22/11/16 23/08/16 26/05/16 22/03/16 - 10/12/15 - -
Price 0.31 0.29 0.315 0.365 0.00 0.395 0.00 -
P/RPS 0.39 0.71 0.18 0.26 0.00 0.36 0.00 -
P/EPS 25.33 139.78 15.90 8.54 0.00 11.91 0.00 -
EY 3.95 0.72 6.29 11.71 0.00 8.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.40 0.00 0.44 0.00 -

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 ⃤ & 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