[VARIA] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 90.36%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 24,560 87,498 118,248 122,054 136,100 109,543 42,077 -7.23%
PBT -10,401 2,695 4,188 5,660 4,294 3,513 1,203 -
Tax 125 -1,010 -2,268 -1,762 -714 -570 -163 -
NP -10,276 1,685 1,920 3,898 3,580 2,943 1,040 -
-
NP to SH -10,108 1,622 1,327 3,792 3,580 2,943 1,040 -
-
Tax Rate - 37.48% 54.15% 31.13% 16.63% 16.23% 13.55% -
Total Cost 34,836 85,813 116,328 118,156 132,520 106,600 41,037 -2.25%
-
Net Worth 50,919 60,970 59,629 55,609 52,255 48,189 45,599 1.55%
Dividend
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 50,919 60,970 59,629 55,609 52,255 48,189 45,599 1.55%
NOSH 67,000 67,000 67,000 67,000 66,993 66,929 67,058 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -41.84% 1.93% 1.62% 3.19% 2.63% 2.69% 2.47% -
ROE -19.85% 2.66% 2.23% 6.82% 6.85% 6.11% 2.28% -
Per Share
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 36.66 130.59 176.49 182.17 203.15 163.67 62.75 -7.22%
EPS -15.09 2.42 1.98 5.66 5.34 4.39 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.91 0.89 0.83 0.78 0.72 0.68 1.56%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 5.68 20.23 27.34 28.22 31.47 25.33 9.73 -7.23%
EPS -2.34 0.38 0.31 0.88 0.83 0.68 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.141 0.1379 0.1286 0.1208 0.1114 0.1054 1.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/18 31/03/17 31/03/16 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.285 0.32 0.375 0.385 0.405 0.29 0.335 -
P/RPS 0.78 0.25 0.21 0.21 0.20 0.18 0.53 5.53%
P/EPS -1.89 13.22 18.93 6.80 7.58 6.60 21.60 -
EY -52.94 7.57 5.28 14.70 13.19 15.16 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.42 0.46 0.52 0.40 0.49 -3.48%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/05/18 24/05/17 26/05/16 20/03/14 20/03/13 08/05/12 23/03/11 -
Price 0.27 0.355 0.315 0.56 0.36 0.28 0.32 -
P/RPS 0.74 0.27 0.18 0.31 0.18 0.17 0.51 5.33%
P/EPS -1.79 14.66 15.90 9.89 6.74 6.37 20.63 -
EY -55.88 6.82 6.29 10.11 14.84 15.70 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.35 0.67 0.46 0.39 0.47 -3.65%

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