[VARIA] QoQ Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -1162.79%
YoY- -85.12%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 14,373 20,024 22,452 33,753 32,650 23,194 32,448 -41.80%
PBT -28,737 -37,282 -5,140 -37,445 5,100 7,176 12,748 -
Tax 0 37,282 5,140 37,445 -1,518 -2,014 -4,028 -
NP -28,737 0 0 0 3,581 5,162 8,720 -
-
NP to SH -28,737 -37,282 -5,140 -38,062 3,581 5,162 8,720 -
-
Tax Rate - - - - 29.76% 28.07% 31.60% -
Total Cost 43,110 20,024 22,452 33,753 29,069 18,032 23,728 48.73%
-
Net Worth 17,419 20,101 37,479 38,859 73,680 73,072 73,113 -61.46%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 17,419 20,101 37,479 38,859 73,680 73,072 73,113 -61.46%
NOSH 66,997 67,005 66,927 66,998 66,982 67,038 67,076 -0.07%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin -199.94% 0.00% 0.00% 0.00% 10.97% 22.26% 26.87% -
ROE -164.97% -185.47% -13.71% -97.95% 4.86% 7.06% 11.93% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 21.45 29.88 33.55 50.38 48.75 34.60 48.37 -41.76%
EPS -42.89 -55.64 -7.68 -56.81 5.35 7.70 13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.30 0.56 0.58 1.10 1.09 1.09 -61.43%
Adjusted Per Share Value based on latest NOSH - 66,999
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 3.45 4.80 5.38 8.09 7.83 5.56 7.78 -41.76%
EPS -6.89 -8.94 -1.23 -9.13 0.86 1.24 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.0482 0.0899 0.0932 0.1767 0.1752 0.1753 -61.44%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.64 0.68 0.65 0.79 0.62 0.63 0.63 -
P/RPS 2.98 2.28 1.94 1.57 1.27 1.82 1.30 73.59%
P/EPS -1.49 -1.22 -8.46 -1.39 11.60 8.18 4.85 -
EY -67.02 -81.82 -11.82 -71.91 8.62 12.22 20.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.27 1.16 1.36 0.56 0.58 0.58 161.33%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 27/09/02 27/06/02 28/03/02 11/12/01 02/10/01 27/06/01 -
Price 0.55 0.70 0.60 0.69 0.88 0.62 0.57 -
P/RPS 2.56 2.34 1.79 1.37 1.81 1.79 1.18 67.35%
P/EPS -1.28 -1.26 -7.81 -1.21 16.46 8.05 4.38 -
EY -77.99 -79.49 -12.80 -82.33 6.08 12.42 22.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.33 1.07 1.19 0.80 0.57 0.52 154.55%

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