[VARIA] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -14.77%
YoY- -23.63%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Revenue 87,497 71,098 73,957 48,097 51,827 51,827 46,859 64.84%
PBT 2,695 1,128 2,239 1,383 2,267 2,267 2,040 24.96%
Tax -1,010 -385 -692 -568 -1,063 -1,063 -731 29.53%
NP 1,685 743 1,547 815 1,204 1,204 1,309 22.39%
-
NP to SH 1,622 640 1,460 779 914 914 1,203 27.02%
-
Tax Rate 37.48% 34.13% 30.91% 41.07% 46.89% 46.89% 35.83% -
Total Cost 85,812 70,355 72,410 47,282 50,623 50,623 45,550 66.02%
-
Net Worth 60,970 59,629 60,299 59,629 58,959 60,970 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Net Worth 60,970 59,629 60,299 59,629 58,959 60,970 0 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
NP Margin 1.93% 1.05% 2.09% 1.69% 2.32% 2.32% 2.79% -
ROE 2.66% 1.07% 2.42% 1.31% 1.55% 1.50% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 130.59 106.12 110.38 71.79 77.35 77.35 69.94 64.84%
EPS 2.42 0.96 2.18 1.16 1.36 1.36 1.80 26.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.90 0.89 0.88 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 20.23 16.44 17.10 11.12 11.98 11.98 10.83 64.89%
EPS 0.38 0.15 0.34 0.18 0.21 0.21 0.28 27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1379 0.1394 0.1379 0.1363 0.141 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 -
Price 0.32 0.34 0.24 0.275 0.375 0.395 0.38 -
P/RPS 0.25 0.32 0.22 0.38 0.48 0.51 0.54 -46.01%
P/EPS 13.22 35.59 11.01 23.65 27.49 28.96 21.16 -31.37%
EY 7.57 2.81 9.08 4.23 3.64 3.45 4.73 45.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.27 0.31 0.43 0.43 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 24/05/17 21/02/17 22/11/16 23/08/16 26/05/16 - - -
Price 0.355 0.315 0.31 0.29 0.315 0.00 0.00 -
P/RPS 0.27 0.30 0.28 0.40 0.41 0.00 0.00 -
P/EPS 14.66 32.98 14.23 24.94 23.09 0.00 0.00 -
EY 6.82 3.03 7.03 4.01 4.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.34 0.33 0.36 0.00 0.00 -

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