[VARIA] YoY Quarter Result on 31-Dec-2022

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- -344.31%
YoY- -1672.03%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
Revenue 65,780 42,113 19,947 15,632 30,999 20,828 0 -
PBT 1,987 4,970 191 -10,821 1,115 1,152 0 -
Tax -20 -2,812 -39 -449 -608 -455 0 -
NP 1,967 2,158 152 -11,270 507 697 0 -
-
NP to SH 1,967 2,158 152 -10,579 274 640 0 -
-
Tax Rate 1.01% 56.58% 20.42% - 54.53% 39.50% - -
Total Cost 63,813 39,955 19,795 26,902 30,492 20,131 0 -
-
Net Worth 391,979 321,089 36,850 36,180 60,299 60,970 58,290 23.56%
Dividend
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
Net Worth 391,979 321,089 36,850 36,180 60,299 60,970 58,290 23.56%
NOSH 417,000 417,000 67,000 67,000 67,000 67,000 67,000 22.50%
Ratio Analysis
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
NP Margin 2.99% 5.12% 0.76% -72.10% 1.64% 3.35% 0.00% -
ROE 0.50% 0.67% 0.41% -29.24% 0.45% 1.05% 0.00% -
Per Share
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
RPS 15.77 10.10 29.77 23.33 46.27 31.09 0.00 -
EPS 0.47 0.52 0.23 -15.79 0.41 0.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.77 0.55 0.54 0.90 0.91 0.87 0.86%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
RPS 15.21 9.74 4.61 3.61 7.17 4.82 0.00 -
EPS 0.45 0.50 0.04 -2.45 0.06 0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9063 0.7424 0.0852 0.0837 0.1394 0.141 0.1348 23.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
Date 29/03/24 29/12/23 30/06/23 30/12/22 30/10/15 29/01/16 31/03/15 -
Price 0.87 1.00 0.78 0.995 0.37 0.395 0.375 -
P/RPS 5.52 9.90 2.62 4.26 0.80 1.27 0.00 -
P/EPS 184.44 193.23 343.82 -6.30 90.47 41.35 0.00 -
EY 0.54 0.52 0.29 -15.87 1.11 2.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.30 1.42 1.84 0.41 0.43 0.43 8.94%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/06/23 31/12/22 31/10/15 31/01/16 31/03/15 CAGR
Date 30/05/24 22/02/24 24/08/23 23/02/23 10/12/15 22/03/16 - -
Price 0.83 0.98 0.815 0.935 0.395 0.365 0.00 -
P/RPS 5.26 9.70 2.74 4.01 0.85 1.17 0.00 -
P/EPS 175.96 189.37 359.24 -5.92 96.59 38.21 0.00 -
EY 0.57 0.53 0.28 -16.89 1.04 2.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.27 1.48 1.73 0.44 0.40 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