[VARIA] QoQ 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- 5014.29%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 15,878 11,498 25,726 20,657 11,872 2,254 5,162 111.35%
PBT 724 -25 3,124 778 77 -718 4,663 -71.07%
Tax -60 -60 -174 254 -66 -238 -676 -80.07%
NP 664 -85 2,950 1,032 11 -956 3,987 -69.69%
-
NP to SH 738 -136 3,011 1,032 -21 -971 4,127 -68.22%
-
Tax Rate 8.29% - 5.57% -32.65% 85.71% - 14.50% -
Total Cost 15,214 11,583 22,776 19,625 11,861 3,210 1,175 450.54%
-
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 4.18% -0.74% 11.47% 5.00% 0.09% -42.41% 77.24% -
ROE 1.45% -0.27% 5.99% 2.20% -0.04% -2.04% 8.44% -
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 23.70 17.16 38.40 30.83 17.72 3.36 7.70 111.45%
EPS 1.10 -0.20 4.49 1.54 -0.03 -1.45 6.16 -68.25%
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 3.67 2.66 5.95 4.78 2.74 0.52 1.19 111.72%
EPS 0.17 -0.03 0.70 0.24 0.00 -0.22 0.95 -68.21%
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 3.95 5.01 0.00 2.63 4.12 25.56 10.51 -47.88%
P/EPS 84.88 -423.68 0.00 52.59 -2,329.05 -59.34 13.15 246.27%
EY 1.18 -0.24 0.00 1.90 -0.04 -1.69 7.60 -71.07%
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 4.26 5.71 2.40 2.61 3.84 22.59 10.51 -45.20%
P/EPS 91.69 -482.79 20.47 52.26 -2,169.52 -52.44 13.15 264.54%
EY 1.09 -0.21 4.88 1.91 -0.05 -1.91 7.60 -72.56%
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