[VARIA] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -104.52%
YoY- 85.99%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 17,666 13,919 15,878 11,498 25,726 20,657 11,872 30.37%
PBT 3,258 -391 724 -25 3,124 778 77 1117.02%
Tax -537 -140 -60 -60 -174 254 -66 305.04%
NP 2,721 -531 664 -85 2,950 1,032 11 3853.80%
-
NP to SH 3,454 -597 738 -136 3,011 1,032 -21 -
-
Tax Rate 16.48% - 8.29% - 5.57% -32.65% 85.71% -
Total Cost 14,945 14,450 15,214 11,583 22,776 19,625 11,861 16.67%
-
Net Worth 52,259 48,910 50,919 49,580 50,250 46,899 47,569 6.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 52,259 48,910 50,919 49,580 50,250 46,899 47,569 6.47%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 15.40% -3.81% 4.18% -0.74% 11.47% 5.00% 0.09% -
ROE 6.61% -1.22% 1.45% -0.27% 5.99% 2.20% -0.04% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.37 20.77 23.70 17.16 38.40 30.83 17.72 30.37%
EPS 5.16 -0.89 1.10 -0.20 4.49 1.54 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.73 0.76 0.74 0.75 0.70 0.71 6.47%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.08 3.22 3.67 2.66 5.95 4.78 2.74 30.43%
EPS 0.80 -0.14 0.17 -0.03 0.70 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1131 0.1177 0.1146 0.1162 0.1084 0.11 6.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.91 0.96 0.935 0.86 0.00 0.81 0.73 -
P/RPS 3.45 4.62 3.95 5.01 0.00 2.63 4.12 -11.16%
P/EPS 17.65 -107.74 84.88 -423.68 0.00 52.59 -2,329.05 -
EY 5.67 -0.93 1.18 -0.24 0.00 1.90 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.23 1.16 0.00 1.16 1.03 8.87%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 23/11/21 24/08/21 27/05/21 24/02/21 24/11/20 -
Price 0.895 0.935 1.01 0.98 0.92 0.805 0.68 -
P/RPS 3.39 4.50 4.26 5.71 2.40 2.61 3.84 -7.98%
P/EPS 17.36 -104.93 91.69 -482.79 20.47 52.26 -2,169.52 -
EY 5.76 -0.95 1.09 -0.21 4.88 1.91 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.28 1.33 1.32 1.23 1.15 0.96 12.80%

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