[VARIA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 7527.5%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 41,295 27,376 11,498 60,509 34,784 14,127 2,254 591.29%
PBT 307 699 -25 3,261 137 -641 -718 -
Tax -259 -120 -60 -223 -50 -304 -238 5.78%
NP 48 579 -85 3,038 87 -945 -956 -
-
NP to SH 5 602 -136 3,051 40 -992 -971 -
-
Tax Rate 84.36% 17.17% - 6.84% 36.50% - - -
Total Cost 41,247 26,797 11,583 57,471 34,697 15,072 3,210 446.05%
-
Net Worth 48,910 50,919 49,580 50,250 46,899 47,569 47,569 1.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 48,910 50,919 49,580 50,250 46,899 47,569 47,569 1.86%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.12% 2.11% -0.74% 5.02% 0.25% -6.69% -42.41% -
ROE 0.01% 1.18% -0.27% 6.07% 0.09% -2.09% -2.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 61.63 40.86 17.16 90.31 51.92 21.09 3.36 591.83%
EPS 0.01 0.90 -0.20 4.55 0.06 -1.48 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.74 0.75 0.70 0.71 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.55 6.33 2.66 13.99 8.04 3.27 0.52 592.41%
EPS 0.00 0.14 -0.03 0.71 0.01 -0.23 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1177 0.1146 0.1162 0.1084 0.11 0.11 1.86%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.96 0.935 0.86 0.00 0.81 0.73 0.86 -
P/RPS 1.56 2.29 5.01 0.00 1.56 3.46 25.56 -84.41%
P/EPS 12,864.00 104.06 -423.68 0.00 1,356.75 -49.30 -59.34 -
EY 0.01 0.96 -0.24 0.00 0.07 -2.03 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.23 1.16 0.00 1.16 1.03 1.21 5.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 24/08/21 27/05/21 24/02/21 24/11/20 18/08/20 -
Price 0.935 1.01 0.98 0.92 0.805 0.68 0.76 -
P/RPS 1.52 2.47 5.71 1.02 1.55 3.23 22.59 -83.37%
P/EPS 12,529.00 112.41 -482.79 20.20 1,348.38 -45.93 -52.44 -
EY 0.01 0.89 -0.21 4.95 0.07 -2.18 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.32 1.23 1.15 0.96 1.07 12.65%

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