[VARIA] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -373.49%
YoY- -1638.97%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 29,414 44,930 42,072 41,460 58,961 55,060 54,752 -33.94%
PBT -10,812 -21,744 -11,602 -11,724 3,565 409 1,398 -
Tax -5,634 -1,037 -28 -28 -796 -345 -240 721.43%
NP -16,446 -22,781 -11,630 -11,752 2,769 64 1,158 -
-
NP to SH -14,392 -20,433 -9,490 -9,460 3,459 6 1,204 -
-
Tax Rate - - - - 22.33% 84.35% 17.17% -
Total Cost 45,860 67,711 53,702 53,212 56,192 54,996 53,594 -9.87%
-
Net Worth 36,850 36,180 48,240 50,250 52,259 48,910 50,919 -19.40%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 36,850 36,180 48,240 50,250 52,259 48,910 50,919 -19.40%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -55.91% -50.70% -27.64% -28.35% 4.70% 0.12% 2.11% -
ROE -39.06% -56.48% -19.67% -18.83% 6.62% 0.01% 2.36% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.90 67.06 62.79 61.88 88.00 82.18 81.72 -33.94%
EPS -21.48 -30.49 -14.16 -14.12 5.16 0.01 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.72 0.75 0.78 0.73 0.76 -19.41%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.80 10.39 9.73 9.59 13.63 12.73 12.66 -33.94%
EPS -3.33 -4.72 -2.19 -2.19 0.80 0.00 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0837 0.1115 0.1162 0.1208 0.1131 0.1177 -19.39%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.87 0.995 0.96 0.915 0.91 0.96 0.935 -
P/RPS 1.98 1.48 1.53 1.48 1.03 1.17 1.14 44.53%
P/EPS -4.05 -3.26 -6.78 -6.48 17.63 9,648.97 52.03 -
EY -24.69 -30.65 -14.75 -15.43 5.67 0.01 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.84 1.33 1.22 1.17 1.32 1.23 18.18%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 23/02/23 22/11/22 25/08/22 26/05/22 24/02/22 23/11/21 -
Price 0.80 0.935 1.01 0.97 0.895 0.935 1.01 -
P/RPS 1.82 1.39 1.61 1.57 1.02 1.14 1.24 29.18%
P/EPS -3.72 -3.07 -7.13 -6.87 17.34 9,397.69 56.20 -
EY -26.85 -32.62 -14.02 -14.56 5.77 0.01 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.73 1.40 1.29 1.15 1.28 1.33 5.93%

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