[VARIA] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 15.48%
YoY- 155.06%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 60,509 39,945 38,812 50,222 72,079 83,397 78,339 -15.80%
PBT 3,261 4,800 5,631 5,270 4,590 -2,261 -4,308 -
Tax -224 -726 -1,311 -1,439 -1,205 -819 -494 -40.94%
NP 3,037 4,074 4,320 3,831 3,385 -3,080 -4,802 -
-
NP to SH 3,051 4,167 4,137 3,283 2,843 -3,886 -5,359 -
-
Tax Rate 6.87% 15.12% 23.28% 27.31% 26.25% - - -
Total Cost 57,472 35,871 34,492 46,391 68,694 86,477 83,141 -21.80%
-
Net Worth 50,250 46,899 47,569 47,569 48,910 44,890 43,549 10.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 50,250 46,899 47,569 47,569 48,910 44,890 43,549 10.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.02% 10.20% 11.13% 7.63% 4.70% -3.69% -6.13% -
ROE 6.07% 8.88% 8.70% 6.90% 5.81% -8.66% -12.31% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 90.31 59.62 57.93 74.96 107.58 124.47 116.92 -15.80%
EPS 4.55 6.22 6.17 4.90 4.24 -5.80 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.71 0.71 0.73 0.67 0.65 10.00%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.99 9.24 8.97 11.61 16.67 19.28 18.11 -15.79%
EPS 0.71 0.96 0.96 0.76 0.66 -0.90 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1084 0.11 0.11 0.1131 0.1038 0.1007 10.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.00 0.81 0.73 0.86 0.81 0.94 0.94 -
P/RPS 0.00 1.36 1.26 1.15 0.75 0.76 0.80 -
P/EPS 0.00 13.02 11.82 17.55 19.09 -16.21 -11.75 -
EY 0.00 7.68 8.46 5.70 5.24 -6.17 -8.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.16 1.03 1.21 1.11 1.40 1.45 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 24/11/20 18/08/20 24/06/20 19/02/20 19/11/19 -
Price 0.92 0.805 0.68 0.76 0.81 0.94 0.955 -
P/RPS 1.02 1.35 1.17 1.01 0.75 0.76 0.82 15.64%
P/EPS 20.20 12.94 11.01 15.51 19.09 -16.21 -11.94 -
EY 4.95 7.73 9.08 6.45 5.24 -6.17 -8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 0.96 1.07 1.11 1.40 1.47 -11.19%

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