[VARIA] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
Revenue 50,846 24,296 94,798 0 98,822 153,161 125,633 -11.84%
PBT -2,856 -5,337 1,505 0 2,564 1,666 1,341 -
Tax -48 41 -514 0 -341 -489 -448 -26.75%
NP -2,904 -5,296 990 0 2,222 1,177 893 -
-
NP to SH -3,214 -4,978 853 0 1,992 1,177 893 -
-
Tax Rate - - 34.15% - 13.30% 29.35% 33.41% -
Total Cost 53,750 29,592 93,808 0 96,600 151,984 124,740 -11.07%
-
Net Worth 48,240 56,950 59,629 0 53,600 49,501 46,229 0.59%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 48,240 56,950 59,629 0 53,600 49,501 46,229 0.59%
NOSH 67,000 67,000 67,000 67,000 67,000 66,893 66,999 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -5.71% -21.80% 1.05% 0.00% 2.25% 0.77% 0.71% -
ROE -6.66% -8.74% 1.43% 0.00% 3.72% 2.38% 1.93% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
RPS 75.89 36.26 141.49 0.00 147.50 228.96 187.51 -11.84%
EPS -4.80 -7.43 1.28 0.00 2.97 1.76 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.89 0.00 0.80 0.74 0.69 0.59%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
RPS 11.76 5.62 21.92 0.00 22.85 35.41 29.05 -11.84%
EPS -0.74 -1.15 0.20 0.00 0.46 0.27 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1317 0.1379 0.00 0.1239 0.1145 0.1069 0.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/10/13 31/10/12 31/10/11 -
Price 0.885 0.34 0.34 0.38 0.36 0.35 0.23 -
P/RPS 1.17 0.94 0.24 0.00 0.24 0.15 0.12 37.36%
P/EPS -18.45 -4.58 26.70 0.00 12.11 19.89 17.25 -
EY -5.42 -21.86 3.75 0.00 8.26 5.03 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.40 0.38 0.00 0.45 0.47 0.33 20.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 CAGR
Date 26/02/19 27/02/18 21/02/17 - 17/12/13 13/12/12 09/12/11 -
Price 1.07 0.33 0.315 0.00 0.345 0.35 0.23 -
P/RPS 1.41 0.91 0.22 0.00 0.23 0.15 0.12 40.98%
P/EPS -22.30 -4.44 24.73 0.00 11.60 19.89 17.25 -
EY -4.48 -22.52 4.04 0.00 8.62 5.03 5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.39 0.35 0.00 0.43 0.47 0.33 23.38%

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