[VARIA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -186.0%
YoY- -1103.6%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 24,560 18,222 11,413 6,099 87,498 71,099 53,129 -40.24%
PBT -10,401 -4,003 -2,307 -1,607 2,695 1,129 1,088 -
Tax 125 31 -4 -1 -1,010 -386 -238 -
NP -10,276 -3,972 -2,311 -1,608 1,685 743 850 -
-
NP to SH -10,108 -3,734 -2,017 -1,395 1,622 640 820 -
-
Tax Rate - - - - 37.48% 34.19% 21.88% -
Total Cost 34,836 22,194 13,724 7,707 85,813 70,356 52,279 -23.72%
-
Net Worth 50,919 56,950 58,959 59,629 60,970 59,629 60,299 -10.66%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 50,919 56,950 58,959 59,629 60,970 59,629 60,299 -10.66%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -41.84% -21.80% -20.25% -26.36% 1.93% 1.05% 1.60% -
ROE -19.85% -6.56% -3.42% -2.34% 2.66% 1.07% 1.36% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.66 27.20 17.03 9.10 130.59 106.12 79.30 -40.24%
EPS -15.09 -5.57 -3.01 -2.08 2.42 0.96 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.85 0.88 0.89 0.91 0.89 0.90 -10.66%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.68 4.21 2.64 1.41 20.23 16.44 12.28 -40.21%
EPS -2.34 -0.86 -0.47 -0.32 0.38 0.15 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1317 0.1363 0.1379 0.141 0.1379 0.1394 -10.67%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.285 0.34 0.355 0.465 0.32 0.34 0.24 -
P/RPS 0.78 1.25 2.08 5.11 0.25 0.32 0.30 89.19%
P/EPS -1.89 -6.10 -11.79 -22.33 13.22 35.59 19.61 -
EY -52.94 -16.39 -8.48 -4.48 7.57 2.81 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.40 0.52 0.35 0.38 0.27 25.61%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 22/11/16 -
Price 0.27 0.33 0.375 0.45 0.355 0.315 0.31 -
P/RPS 0.74 1.21 2.20 4.94 0.27 0.30 0.39 53.32%
P/EPS -1.79 -5.92 -12.46 -21.61 14.66 32.98 25.33 -
EY -55.88 -16.89 -8.03 -4.63 6.82 3.03 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.43 0.51 0.39 0.35 0.34 3.88%

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