[VARIA] YoY Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ--%
YoY- 1940.0%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 6,099 27,269 0 27,246 17,420 18,525 70,362 -37.68%
PBT -1,607 231 0 1,840 409 465 415 -
Tax -1 -113 0 -135 -124 -24 -311 -67.05%
NP -1,608 118 0 1,705 285 441 104 -
-
NP to SH -1,395 139 0 1,020 50 602 104 -
-
Tax Rate - 48.92% - 7.34% 30.32% 5.16% 74.94% -
Total Cost 7,707 27,151 0 25,541 17,135 18,084 70,258 -34.78%
-
Net Worth 59,629 59,629 0 58,959 55,609 52,930 46,800 4.79%
Dividend
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 59,629 59,629 0 58,959 55,609 52,930 46,800 4.79%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 65,000 0.58%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -26.36% 0.43% 0.00% 6.26% 1.64% 2.38% 0.15% -
ROE -2.34% 0.23% 0.00% 1.73% 0.09% 1.14% 0.22% -
Per Share
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 9.10 40.70 0.00 40.67 26.00 27.65 108.25 -38.05%
EPS -2.08 0.21 0.00 1.52 0.07 0.90 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.00 0.88 0.83 0.79 0.72 4.18%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 1.41 6.30 0.00 6.30 4.03 4.28 16.27 -37.69%
EPS -0.32 0.03 0.00 0.24 0.01 0.14 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1379 0.00 0.1363 0.1286 0.1224 0.1082 4.80%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.465 0.275 0.37 0.415 0.625 0.35 0.28 -
P/RPS 5.11 0.68 0.00 1.02 2.40 1.27 0.26 77.90%
P/EPS -22.33 132.55 0.00 27.26 837.50 38.95 175.00 -
EY -4.48 0.75 0.00 3.67 0.12 2.57 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.00 0.47 0.75 0.44 0.39 5.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 22/08/17 23/08/16 - 27/05/15 28/05/14 30/05/13 30/05/12 -
Price 0.45 0.29 0.00 0.38 0.52 0.49 0.28 -
P/RPS 4.94 0.71 0.00 0.93 2.00 1.77 0.26 76.74%
P/EPS -21.61 139.78 0.00 24.96 696.80 54.53 175.00 -
EY -4.63 0.72 0.00 4.01 0.14 1.83 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.00 0.43 0.63 0.62 0.39 5.32%

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