[VARIA] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 15.48%
YoY- 155.06%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 51,818 57,828 69,753 50,222 69,642 27,545 66,327 -3.86%
PBT -7,902 660 3,954 5,270 -5,535 -8,989 857 -
Tax -1,932 -744 -46 -1,439 -317 114 -835 14.35%
NP -9,834 -84 3,908 3,831 -5,852 -8,875 22 -
-
NP to SH -8,849 1,230 3,886 3,283 -5,963 -9,174 151 -
-
Tax Rate - 112.73% 1.16% 27.31% - - 97.43% -
Total Cost 61,652 57,912 65,845 46,391 75,494 36,420 66,305 -1.15%
-
Net Worth 37,520 50,250 49,580 47,569 44,220 50,250 59,629 -7.13%
Dividend
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 37,520 50,250 49,580 47,569 44,220 50,250 59,629 -7.13%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -18.98% -0.15% 5.60% 7.63% -8.40% -32.22% 0.03% -
ROE -23.58% 2.45% 7.84% 6.90% -13.48% -18.26% 0.25% -
Per Share
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 77.34 86.31 104.11 74.96 103.94 41.11 99.00 -3.87%
EPS -13.21 1.84 5.80 4.90 -8.90 -13.69 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.75 0.74 0.71 0.66 0.75 0.89 -7.13%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.98 13.37 16.13 11.61 16.10 6.37 15.34 -3.87%
EPS -2.05 0.28 0.90 0.76 -1.38 -2.12 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.1162 0.1146 0.11 0.1022 0.1162 0.1379 -7.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.90 0.915 0.86 0.86 1.14 0.265 0.465 -
P/RPS 1.16 1.06 0.83 1.15 1.10 0.64 0.47 15.53%
P/EPS -6.81 49.84 14.83 17.55 -12.81 -1.94 206.32 -
EY -14.67 2.01 6.74 5.70 -7.81 -51.67 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.22 1.16 1.21 1.73 0.35 0.52 19.80%
Price Multiplier on Announcement Date
30/09/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/11/23 25/08/22 24/08/21 18/08/20 27/08/19 28/08/18 22/08/17 -
Price 1.04 0.97 0.98 0.76 0.93 0.285 0.45 -
P/RPS 1.34 1.12 0.94 1.01 0.89 0.69 0.45 19.05%
P/EPS -7.87 52.84 16.90 15.51 -10.45 -2.08 199.67 -
EY -12.70 1.89 5.92 6.45 -9.57 -48.04 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.29 1.32 1.07 1.41 0.38 0.51 22.98%

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