[VARIA] QoQ Cumulative Quarter Result on 31-Mar-2023

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- 6.09%
YoY- -516.07%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 82,531 40,418 19,947 29,414 33,698 21,036 10,365 297.24%
PBT 6,399 1,429 191 -10,812 -16,308 -5,801 -2,931 -
Tax -3,444 -632 -39 -5,634 -778 -14 -7 6062.25%
NP 2,955 797 152 -16,446 -17,086 -5,815 -2,938 -
-
NP to SH 2,955 797 152 -14,392 -15,325 -4,745 -2,365 -
-
Tax Rate 53.82% 44.23% 20.42% - - - - -
Total Cost 79,576 39,621 19,795 45,860 50,784 26,851 13,303 228.45%
-
Net Worth 321,089 37,520 36,850 36,850 36,180 48,240 50,250 243.18%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 321,089 37,520 36,850 36,850 36,180 48,240 50,250 243.18%
NOSH 417,000 67,000 67,000 67,000 67,000 67,000 67,000 237.23%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.58% 1.97% 0.76% -55.91% -50.70% -27.64% -28.35% -
ROE 0.92% 2.12% 0.41% -39.06% -42.36% -9.84% -4.71% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.79 60.33 29.77 43.90 50.30 31.40 15.47 17.79%
EPS 0.71 1.19 0.23 -21.48 -22.87 -7.08 -3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.56 0.55 0.55 0.54 0.72 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.08 9.35 4.61 6.80 7.79 4.86 2.40 296.83%
EPS 0.68 0.18 0.04 -3.33 -3.54 -1.10 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7424 0.0868 0.0852 0.0852 0.0837 0.1115 0.1162 243.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.00 0.90 0.78 0.87 0.995 0.96 0.915 -
P/RPS 5.05 1.49 2.62 1.98 1.98 3.06 5.91 -9.92%
P/EPS 141.12 75.66 343.82 -4.05 -4.35 -13.56 -25.92 -
EY 0.71 1.32 0.29 -24.69 -22.99 -7.38 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.61 1.42 1.58 1.84 1.33 1.22 4.31%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 24/08/23 25/05/23 23/02/23 22/11/22 25/08/22 -
Price 0.98 1.04 0.815 0.80 0.935 1.01 0.97 -
P/RPS 4.95 1.72 2.74 1.82 1.86 3.22 6.27 -14.54%
P/EPS 138.29 87.43 359.24 -3.72 -4.09 -14.26 -27.48 -
EY 0.72 1.14 0.28 -26.85 -24.46 -7.01 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.86 1.48 1.45 1.73 1.40 1.29 -1.03%

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