[VARIA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 104.03%
YoY- 103.12%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 27,376 11,498 60,509 34,784 14,127 2,254 72,079 -47.52%
PBT 699 -25 3,261 137 -641 -718 4,588 -71.44%
Tax -120 -60 -223 -50 -304 -238 -1,204 -78.47%
NP 579 -85 3,038 87 -945 -956 3,384 -69.14%
-
NP to SH 602 -136 3,051 40 -992 -971 2,843 -64.44%
-
Tax Rate 17.17% - 6.84% 36.50% - - 26.24% -
Total Cost 26,797 11,583 57,471 34,697 15,072 3,210 68,695 -46.58%
-
Net Worth 50,919 49,580 50,250 46,899 47,569 47,569 48,910 2.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 50,919 49,580 50,250 46,899 47,569 47,569 48,910 2.71%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.11% -0.74% 5.02% 0.25% -6.69% -42.41% 4.69% -
ROE 1.18% -0.27% 6.07% 0.09% -2.09% -2.04% 5.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.86 17.16 90.31 51.92 21.09 3.36 107.58 -47.52%
EPS 0.90 -0.20 4.55 0.06 -1.48 -1.45 4.24 -64.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.70 0.71 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.33 2.66 13.99 8.04 3.27 0.52 16.67 -47.53%
EPS 0.14 -0.03 0.71 0.01 -0.23 -0.22 0.66 -64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1146 0.1162 0.1084 0.11 0.11 0.1131 2.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.86 0.00 0.81 0.73 0.86 0.81 -
P/RPS 2.29 5.01 0.00 1.56 3.46 25.56 0.75 110.32%
P/EPS 104.06 -423.68 0.00 1,356.75 -49.30 -59.34 19.09 209.41%
EY 0.96 -0.24 0.00 0.07 -2.03 -1.69 5.24 -67.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.16 0.00 1.16 1.03 1.21 1.11 7.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 27/05/21 24/02/21 24/11/20 18/08/20 24/06/20 -
Price 1.01 0.98 0.92 0.805 0.68 0.76 0.81 -
P/RPS 2.47 5.71 1.02 1.55 3.23 22.59 0.75 121.19%
P/EPS 112.41 -482.79 20.20 1,348.38 -45.93 -52.44 19.09 225.73%
EY 0.89 -0.21 4.95 0.07 -2.18 -1.91 5.24 -69.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.32 1.23 1.15 0.96 1.07 1.11 12.79%

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