[VARIA] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 29,414 58,961 60,509 72,079 54,615 24,560 87,498 -16.60%
PBT -10,812 3,565 3,261 4,588 -4,330 -10,401 2,695 -
Tax -5,634 -796 -223 -1,204 -326 125 -1,010 33.15%
NP -16,446 2,769 3,038 3,384 -4,656 -10,276 1,685 -
-
NP to SH -14,392 3,459 3,051 2,843 -5,013 -10,108 1,622 -
-
Tax Rate - 22.33% 6.84% 26.24% - - 37.48% -
Total Cost 45,860 56,192 57,471 68,695 59,271 34,836 85,813 -9.91%
-
Net Worth 36,850 52,259 50,250 48,910 45,560 50,919 60,970 -8.04%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 36,850 52,259 50,250 48,910 45,560 50,919 60,970 -8.04%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -55.91% 4.70% 5.02% 4.69% -8.53% -41.84% 1.93% -
ROE -39.06% 6.62% 6.07% 5.81% -11.00% -19.85% 2.66% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 43.90 88.00 90.31 107.58 81.51 36.66 130.59 -16.60%
EPS -21.48 5.16 4.55 4.24 -7.48 -15.09 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.78 0.75 0.73 0.68 0.76 0.91 -8.04%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.80 13.63 13.99 16.67 12.63 5.68 20.23 -16.60%
EPS -3.33 0.80 0.71 0.66 -1.16 -2.34 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.1208 0.1162 0.1131 0.1053 0.1177 0.141 -8.04%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.87 0.91 0.00 0.81 1.53 0.285 0.32 -
P/RPS 1.98 1.03 0.00 0.75 1.88 0.78 0.25 41.16%
P/EPS -4.05 17.63 0.00 19.09 -20.45 -1.89 13.22 -
EY -24.69 5.67 0.00 5.24 -4.89 -52.94 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.17 0.00 1.11 2.25 0.38 0.35 28.54%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 24/06/20 28/05/19 22/05/18 24/05/17 -
Price 0.80 0.895 0.92 0.81 1.03 0.27 0.355 -
P/RPS 1.82 1.02 1.02 0.75 1.26 0.74 0.27 37.42%
P/EPS -3.72 17.34 20.20 19.09 -13.77 -1.79 14.66 -
EY -26.85 5.77 4.95 5.24 -7.26 -55.88 6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.15 1.23 1.11 1.51 0.36 0.39 24.45%

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