[VARIA] QoQ Quarter Result on 30-Jun-2023

Stock
[VARIA] VARIA BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023
Profit Trend
QoQ- -83.71%
YoY- 106.43%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 65,780 42,113 20,471 19,947 -4,232 15,632 10,671 235.82%
PBT 1,987 4,970 1,238 191 1,490 -10,821 -2,870 -
Tax -20 -2,812 -593 -39 -851 -449 -7 101.22%
NP 1,967 2,158 645 152 639 -11,270 -2,877 -
-
NP to SH 1,967 2,158 645 152 933 -10,579 -2,381 -
-
Tax Rate 1.01% 56.58% 47.90% 20.42% 57.11% - - -
Total Cost 63,813 39,955 19,826 19,795 -4,871 26,902 13,548 180.72%
-
Net Worth 391,979 321,089 37,520 36,850 36,850 36,180 48,240 303.66%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 391,979 321,089 37,520 36,850 36,850 36,180 48,240 303.66%
NOSH 417,000 417,000 67,000 67,000 67,000 67,000 67,000 237.98%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.99% 5.12% 3.15% 0.76% 0.00% -72.10% -26.96% -
ROE 0.50% 0.67% 1.72% 0.41% 2.53% -29.24% -4.94% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.77 10.10 30.55 29.77 0.00 23.33 15.93 -0.67%
EPS 0.47 0.52 0.96 0.23 1.39 -15.79 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.77 0.56 0.55 0.55 0.54 0.72 19.43%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.21 9.74 4.73 4.61 0.00 3.61 2.47 235.58%
EPS 0.45 0.50 0.15 0.04 0.22 -2.45 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9063 0.7424 0.0868 0.0852 0.0852 0.0837 0.1115 303.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.87 1.00 0.90 0.78 0.87 0.995 0.96 -
P/RPS 5.52 9.90 2.95 2.62 0.00 4.26 6.03 -5.71%
P/EPS 184.44 193.23 93.49 343.82 62.48 -6.30 -27.01 -
EY 0.54 0.52 1.07 0.29 1.60 -15.87 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.30 1.61 1.42 1.58 1.84 1.33 -21.20%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 22/02/24 23/11/23 24/08/23 25/05/23 23/02/23 22/11/22 -
Price 0.83 0.98 1.04 0.815 0.80 0.935 1.01 -
P/RPS 5.26 9.70 3.40 2.74 0.00 4.01 6.34 -11.69%
P/EPS 175.96 189.37 108.03 359.24 57.45 -5.92 -28.42 -
EY 0.57 0.53 0.93 0.28 1.74 -16.89 -3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.27 1.86 1.48 1.45 1.73 1.40 -26.60%

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