[VARIA] YoY 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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 52,621 73,759 38,812 78,339 36,816 45,781 73,957 -5.51%
PBT -2,934 4,601 5,631 -4,308 -9,799 -700 2,239 -
Tax -691 -40 -1,311 -494 100 -714 -692 -0.02%
NP -3,625 4,561 4,320 -4,802 -9,699 -1,414 1,547 -
-
NP to SH -1,889 4,645 4,137 -5,359 -10,031 -1,152 1,460 -
-
Tax Rate - 0.87% 23.28% - - - 30.91% -
Total Cost 56,246 69,198 34,492 83,141 46,515 47,195 72,410 -4.12%
-
Net Worth 48,240 50,919 47,569 43,549 50,919 58,959 60,299 -3.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 48,240 50,919 47,569 43,549 50,919 58,959 60,299 -3.64%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -6.89% 6.18% 11.13% -6.13% -26.34% -3.09% 2.09% -
ROE -3.92% 9.12% 8.70% -12.31% -19.70% -1.95% 2.42% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 78.54 110.09 57.93 116.92 54.95 68.33 110.38 -5.51%
EPS -2.82 6.93 6.17 -8.00 -14.97 -1.72 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.71 0.65 0.76 0.88 0.90 -3.64%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 12.17 17.05 8.97 18.11 8.51 10.59 17.10 -5.50%
EPS -0.44 1.07 0.96 -1.24 -2.32 -0.27 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1177 0.11 0.1007 0.1177 0.1363 0.1394 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.96 0.935 0.73 0.94 0.34 0.355 0.24 -
P/RPS 1.22 0.85 1.26 0.80 0.62 0.52 0.22 33.02%
P/EPS -34.05 13.49 11.82 -11.75 -2.27 -20.65 11.01 -
EY -2.94 7.41 8.46 -8.51 -44.03 -4.84 9.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.23 1.03 1.45 0.45 0.40 0.27 30.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 23/11/21 24/11/20 19/11/19 29/11/18 21/11/17 22/11/16 -
Price 1.01 1.01 0.68 0.955 0.875 0.375 0.31 -
P/RPS 1.29 0.92 1.17 0.82 1.59 0.55 0.28 28.97%
P/EPS -35.82 14.57 11.01 -11.94 -5.84 -21.81 14.23 -
EY -2.79 6.86 9.08 -8.38 -17.11 -4.59 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 0.96 1.47 1.15 0.43 0.34 26.58%

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