[VARIA] YoY TTM Result on 31-Mar-2015

Stock
[VARIA] VARIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- -18.12%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Revenue 54,334 51,827 46,859 36,084 101,441 53,504 0.19%
PBT -13,364 2,267 2,040 144 4,291 553 -
Tax -1,000 -1,063 -731 -95 -1,725 -219 21.13%
NP -14,364 1,204 1,309 49 2,566 334 -
-
NP to SH -11,871 914 1,203 226 2,575 276 -
-
Tax Rate - 46.89% 35.83% 65.97% 40.20% 39.60% -
Total Cost 68,698 50,623 45,550 36,035 98,875 53,170 3.28%
-
Net Worth 36,180 60,970 60,299 58,290 0 58,290 -5.84%
Dividend
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Net Worth 36,180 60,970 60,299 58,290 0 58,290 -5.84%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
NP Margin -26.44% 2.32% 2.79% 0.14% 2.53% 0.62% -
ROE -32.81% 1.50% 2.00% 0.39% 0.00% 0.47% -
Per Share
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
RPS 81.10 77.35 69.94 53.86 151.40 79.86 0.19%
EPS -17.72 1.36 1.80 0.34 3.84 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.91 0.90 0.87 0.00 0.87 -5.84%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
RPS 12.56 11.98 10.83 8.34 23.45 12.37 0.19%
EPS -2.74 0.21 0.28 0.05 0.60 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.141 0.1394 0.1348 0.00 0.1348 -5.83%
Price Multiplier on Financial Quarter End Date
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Date 30/12/22 29/01/16 30/10/15 31/03/15 31/10/14 30/01/15 -
Price 0.995 0.395 0.37 0.375 0.43 0.35 -
P/RPS 1.23 0.51 0.53 0.70 0.28 0.44 13.85%
P/EPS -5.62 28.96 20.61 111.17 11.19 84.96 -
EY -17.81 3.45 4.85 0.90 8.94 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.43 0.41 0.43 0.00 0.40 21.24%
Price Multiplier on Announcement Date
31/12/22 31/01/16 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Date 23/02/23 - - - 18/12/14 24/03/15 -
Price 0.935 0.00 0.00 0.00 0.40 0.36 -
P/RPS 1.15 0.00 0.00 0.00 0.26 0.45 12.57%
P/EPS -5.28 0.00 0.00 0.00 10.41 87.39 -
EY -18.95 0.00 0.00 0.00 9.61 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 0.00 0.00 0.00 0.41 19.93%

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