[VARIA] YoY TTM Result on 31-Jan-2015

Stock
[VARIA] VARIA BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015
Profit Trend
QoQ- -89.28%
YoY- -92.72%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
Revenue 51,827 46,859 36,084 53,504 -3.13%
PBT 2,267 2,040 144 553 309.94%
Tax -1,063 -731 -95 -219 385.38%
NP 1,204 1,309 49 334 260.47%
-
NP to SH 914 1,203 226 276 231.15%
-
Tax Rate 46.89% 35.83% 65.97% 39.60% -
Total Cost 50,623 45,550 36,035 53,170 -4.79%
-
Net Worth 60,970 60,299 58,290 58,290 4.59%
Dividend
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
Net Worth 60,970 60,299 58,290 58,290 4.59%
NOSH 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
NP Margin 2.32% 2.79% 0.14% 0.62% -
ROE 1.50% 2.00% 0.39% 0.47% -
Per Share
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
RPS 77.35 69.94 53.86 79.86 -3.14%
EPS 1.36 1.80 0.34 0.41 231.70%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.87 4.59%
Adjusted Per Share Value based on latest NOSH - 67,000
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
RPS 11.98 10.83 8.34 12.37 -3.15%
EPS 0.21 0.28 0.05 0.06 250.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1394 0.1348 0.1348 4.59%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
Date 29/01/16 30/10/15 31/03/15 30/01/15 -
Price 0.395 0.37 0.375 0.35 -
P/RPS 0.51 0.53 0.70 0.44 15.90%
P/EPS 28.96 20.61 111.17 84.96 -65.91%
EY 3.45 4.85 0.90 1.18 192.37%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.40 7.49%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/03/15 31/01/15 CAGR
Date - - - 24/03/15 -
Price 0.00 0.00 0.00 0.36 -
P/RPS 0.00 0.00 0.00 0.45 -
P/EPS 0.00 0.00 0.00 87.39 -
EY 0.00 0.00 0.00 1.14 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.41 -

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