[VARIA] QoQ 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- 678.56%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
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 15,632 10,671 10,365 17,666 13,919 15,878 11,498 22.65%
PBT -10,821 -2,870 -2,931 3,258 -391 724 -25 5559.12%
Tax -449 -7 -7 -537 -140 -60 -60 281.18%
NP -11,270 -2,877 -2,938 2,721 -531 664 -85 2477.13%
-
NP to SH -10,579 -2,381 -2,365 3,454 -597 738 -136 1707.83%
-
Tax Rate - - - 16.48% - 8.29% - -
Total Cost 26,902 13,548 13,303 14,945 14,450 15,214 11,583 75.10%
-
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 -72.10% -26.96% -28.35% 15.40% -3.81% 4.18% -0.74% -
ROE -29.24% -4.94% -4.71% 6.61% -1.22% 1.45% -0.27% -
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 23.33 15.93 15.47 26.37 20.77 23.70 17.16 22.65%
EPS -15.79 -3.55 -3.53 5.16 -0.89 1.10 -0.20 1725.76%
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 3.61 2.47 2.40 4.08 3.22 3.67 2.66 22.51%
EPS -2.45 -0.55 -0.55 0.80 -0.14 0.17 -0.03 1767.29%
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 4.26 6.03 5.91 3.45 4.62 3.95 5.01 -10.22%
P/EPS -6.30 -27.01 -25.92 17.65 -107.74 84.88 -423.68 -93.90%
EY -15.87 -3.70 -3.86 5.67 -0.93 1.18 -0.24 1522.78%
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 4.01 6.34 6.27 3.39 4.50 4.26 5.71 -20.94%
P/EPS -5.92 -28.42 -27.48 17.36 -104.93 91.69 -482.79 -94.63%
EY -16.89 -3.52 -3.64 5.76 -0.95 1.09 -0.21 1748.42%
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