[VARIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -53.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
Revenue 71,099 53,129 27,269 118,248 94,933 0 74,104 -3.47%
PBT 1,129 1,088 231 4,188 5,032 0 3,880 -65.18%
Tax -386 -238 -113 -2,268 -1,321 0 -866 -49.87%
NP 743 850 118 1,920 3,711 0 3,014 -69.79%
-
NP to SH 640 820 139 1,327 2,863 0 2,223 -65.50%
-
Tax Rate 34.19% 21.88% 48.92% 54.15% 26.25% - 22.32% -
Total Cost 70,356 52,279 27,151 116,328 91,222 0 71,090 -0.88%
-
Net Worth 59,629 60,299 59,629 59,629 60,970 0 60,299 -0.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
Net Worth 59,629 60,299 59,629 59,629 60,970 0 60,299 -0.95%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
NP Margin 1.05% 1.60% 0.43% 1.62% 3.91% 0.00% 4.07% -
ROE 1.07% 1.36% 0.23% 2.23% 4.70% 0.00% 3.69% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
RPS 106.12 79.30 40.70 176.49 141.69 0.00 110.60 -3.47%
EPS 0.96 1.22 0.21 1.98 4.27 0.00 3.32 -65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.89 0.89 0.91 0.00 0.90 -0.95%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
RPS 17.05 12.74 6.54 28.36 22.77 0.00 17.77 -3.47%
EPS 0.15 0.20 0.03 0.32 0.69 0.00 0.53 -66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1446 0.143 0.143 0.1462 0.00 0.1446 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 30/10/15 -
Price 0.34 0.24 0.275 0.375 0.395 0.38 0.37 -
P/RPS 0.32 0.30 0.68 0.21 0.28 0.00 0.33 -2.59%
P/EPS 35.59 19.61 132.55 18.93 9.24 0.00 11.15 169.69%
EY 2.81 5.10 0.75 5.28 10.82 0.00 8.97 -62.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.31 0.42 0.43 0.00 0.41 -6.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 CAGR
Date 21/02/17 22/11/16 23/08/16 26/05/16 22/03/16 - 10/12/15 -
Price 0.315 0.31 0.29 0.315 0.365 0.00 0.395 -
P/RPS 0.30 0.39 0.71 0.18 0.26 0.00 0.36 -14.43%
P/EPS 32.98 25.33 139.78 15.90 8.54 0.00 11.91 138.84%
EY 3.03 3.95 0.72 6.29 11.71 0.00 8.40 -58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.33 0.35 0.40 0.00 0.44 -17.76%

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