[VARIA] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Revenue 27,269 23,315 20,828 0 30,999 0 15,860 80.48%
PBT 231 -844 1,152 0 1,115 0 925 -77.94%
Tax -113 -947 -455 0 -608 0 -123 -8.82%
NP 118 -1,791 697 0 507 0 802 -87.60%
-
NP to SH 139 -1,536 640 0 274 0 929 -87.37%
-
Tax Rate 48.92% - 39.50% - 54.53% - 13.30% -
Total Cost 27,151 25,106 20,131 0 30,492 0 15,058 90.08%
-
Net Worth 59,629 59,629 60,970 0 60,299 0 59,629 0.00%
Dividend
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Net Worth 59,629 59,629 60,970 0 60,299 0 59,629 0.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
NP Margin 0.43% -7.68% 3.35% 0.00% 1.64% 0.00% 5.06% -
ROE 0.23% -2.58% 1.05% 0.00% 0.45% 0.00% 1.56% -
Per Share
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
RPS 40.70 34.80 31.09 0.00 46.27 0.00 23.67 80.49%
EPS 0.21 -2.29 0.96 0.00 0.41 0.00 1.39 -87.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.91 0.00 0.90 0.00 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
RPS 6.30 5.39 4.82 0.00 7.17 0.00 3.67 80.17%
EPS 0.03 -0.36 0.15 0.00 0.06 0.00 0.21 -87.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1379 0.141 0.00 0.1394 0.00 0.1379 0.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Date 30/06/16 31/03/16 29/01/16 31/12/15 30/10/15 30/09/15 31/07/15 -
Price 0.275 0.375 0.395 0.38 0.37 0.355 0.37 -
P/RPS 0.68 1.08 1.27 0.00 0.80 0.00 1.56 -59.53%
P/EPS 132.55 -16.36 41.35 0.00 90.47 0.00 26.68 473.50%
EY 0.75 -6.11 2.42 0.00 1.11 0.00 3.75 -82.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.43 0.00 0.41 0.00 0.42 -28.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 CAGR
Date 23/08/16 26/05/16 22/03/16 - 10/12/15 - 15/09/15 -
Price 0.29 0.315 0.365 0.00 0.395 0.00 0.36 -
P/RPS 0.71 0.91 1.17 0.00 0.85 0.00 1.52 -56.36%
P/EPS 139.78 -13.74 38.21 0.00 96.59 0.00 25.96 526.05%
EY 0.72 -7.28 2.62 0.00 1.04 0.00 3.85 -83.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.40 0.00 0.44 0.00 0.40 -18.90%

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