[VARIA] QoQ TTM 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- -24.02%
YoY- 231.16%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Revenue 73,957 48,097 51,827 51,827 46,859 46,859 43,106 71.31%
PBT 2,239 1,383 2,267 2,267 2,040 2,040 2,765 -18.97%
Tax -692 -568 -1,063 -1,063 -731 -731 -258 167.49%
NP 1,547 815 1,204 1,204 1,309 1,309 2,507 -38.21%
-
NP to SH 1,460 779 914 914 1,203 1,203 1,949 -25.03%
-
Tax Rate 30.91% 41.07% 46.89% 46.89% 35.83% 35.83% 9.33% -
Total Cost 72,410 47,282 50,623 50,623 45,550 45,550 40,599 78.07%
-
Net Worth 60,299 59,629 58,959 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 58,959 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 2.09% 1.69% 2.32% 2.32% 2.79% 2.79% 5.82% -
ROE 2.42% 1.31% 1.55% 1.50% 0.00% 2.00% 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 110.38 71.79 77.35 77.35 69.94 69.94 64.34 71.30%
EPS 2.18 1.16 1.36 1.36 1.80 1.80 2.91 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 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 17.10 11.12 11.98 11.98 10.83 10.83 9.97 71.26%
EPS 0.34 0.18 0.21 0.21 0.28 0.28 0.45 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1379 0.1363 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 0.22 0.38 0.48 0.51 0.54 0.53 0.55 -59.89%
P/EPS 11.01 23.65 27.49 28.96 21.16 20.61 12.20 -9.72%
EY 9.08 4.23 3.64 3.45 4.73 4.85 8.19 10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.43 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 - - - - -
Price 0.31 0.29 0.315 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.40 0.41 0.00 0.00 0.00 0.00 -
P/EPS 14.23 24.94 23.09 0.00 0.00 0.00 0.00 -
EY 7.03 4.01 4.33 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.36 0.00 0.00 0.00 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