[VARIA] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 19.53%
YoY- 12.28%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 57,828 58,961 67,021 73,759 69,753 60,509 39,945 28.05%
PBT 660 3,566 3,432 4,601 3,954 3,261 4,800 -73.45%
Tax -744 -797 -434 -40 -46 -224 -726 1.65%
NP -84 2,769 2,998 4,561 3,908 3,037 4,074 -
-
NP to SH 1,230 3,459 3,016 4,645 3,886 3,051 4,167 -55.76%
-
Tax Rate 112.73% 22.35% 12.65% 0.87% 1.16% 6.87% 15.12% -
Total Cost 57,912 56,192 64,023 69,198 65,845 57,472 35,871 37.74%
-
Net Worth 50,250 52,259 48,910 50,919 49,580 50,250 46,899 4.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 50,250 52,259 48,910 50,919 49,580 50,250 46,899 4.72%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.15% 4.70% 4.47% 6.18% 5.60% 5.02% 10.20% -
ROE 2.45% 6.62% 6.17% 9.12% 7.84% 6.07% 8.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 86.31 88.00 100.03 110.09 104.11 90.31 59.62 28.05%
EPS 1.84 5.16 4.50 6.93 5.80 4.55 6.22 -55.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.73 0.76 0.74 0.75 0.70 4.72%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.37 13.63 15.50 17.05 16.13 13.99 9.24 28.01%
EPS 0.28 0.80 0.70 1.07 0.90 0.71 0.96 -56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1208 0.1131 0.1177 0.1146 0.1162 0.1084 4.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.915 0.91 0.96 0.935 0.86 0.00 0.81 -
P/RPS 1.06 1.03 0.96 0.85 0.83 0.00 1.36 -15.34%
P/EPS 49.84 17.63 21.33 13.49 14.83 0.00 13.02 145.30%
EY 2.01 5.67 4.69 7.41 6.74 0.00 7.68 -59.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.17 1.32 1.23 1.16 0.00 1.16 3.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 23/11/21 24/08/21 27/05/21 24/02/21 -
Price 0.97 0.895 0.935 1.01 0.98 0.92 0.805 -
P/RPS 1.12 1.02 0.93 0.92 0.94 1.02 1.35 -11.73%
P/EPS 52.84 17.34 20.77 14.57 16.90 20.20 12.94 156.13%
EY 1.89 5.77 4.81 6.86 5.92 4.95 7.73 -60.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.28 1.33 1.32 1.23 1.15 7.98%

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