[VARIA] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Revenue 51,827 46,859 46,859 43,106 43,106 27,246 27,246 134.04%
PBT 2,267 2,040 2,040 2,765 2,765 1,840 1,840 31.78%
Tax -1,063 -731 -731 -258 -258 -135 -135 1431.76%
NP 1,204 1,309 1,309 2,507 2,507 1,705 1,705 -36.87%
-
NP to SH 914 1,203 1,203 1,949 1,949 1,020 1,020 -13.50%
-
Tax Rate 46.89% 35.83% 35.83% 9.33% 9.33% 7.34% 7.34% -
Total Cost 50,623 45,550 45,550 40,599 40,599 25,541 25,541 147.12%
-
Net Worth 60,970 0 60,299 0 59,629 0 58,959 4.53%
Dividend
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Net Worth 60,970 0 60,299 0 59,629 0 58,959 4.53%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
NP Margin 2.32% 2.79% 2.79% 5.82% 5.82% 6.26% 6.26% -
ROE 1.50% 0.00% 2.00% 0.00% 3.27% 0.00% 1.73% -
Per Share
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 77.35 69.94 69.94 64.34 64.34 40.67 40.67 133.99%
EPS 1.36 1.80 1.80 2.91 2.91 1.52 1.52 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.00 0.90 0.00 0.89 0.00 0.88 4.53%
Adjusted Per Share Value based on latest NOSH - 67,000
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
RPS 11.98 10.83 10.83 9.97 9.97 6.30 6.30 133.94%
EPS 0.21 0.28 0.28 0.45 0.45 0.24 0.24 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.00 0.1394 0.00 0.1379 0.00 0.1363 4.58%
Price Multiplier on Financial Quarter End Date
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date 29/01/16 31/12/15 30/10/15 30/09/15 31/07/15 30/06/15 30/04/15 -
Price 0.395 0.38 0.37 0.355 0.37 0.37 0.415 -
P/RPS 0.51 0.54 0.53 0.55 0.58 0.91 1.02 -60.01%
P/EPS 28.96 21.16 20.61 12.20 12.72 24.30 27.26 8.32%
EY 3.45 4.73 4.85 8.19 7.86 4.11 3.67 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.41 0.00 0.42 0.00 0.47 -11.09%
Price Multiplier on Announcement Date
31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 30/04/15 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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