[VARIA] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 9.8%
YoY- 31.9%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 2,953 2,876 2,128 12,721 14,373 20,024 22,452 -74.04%
PBT -4,648 -8,754 -11,044 -25,921 -28,737 -37,282 -5,140 -6.47%
Tax 0 0 0 0 0 37,282 5,140 -
NP -4,648 -8,754 -11,044 -25,921 -28,737 0 0 -
-
NP to SH -4,648 -8,754 -11,044 -25,921 -28,737 -37,282 -5,140 -6.47%
-
Tax Rate - - - - - - - -
Total Cost 7,601 11,630 13,172 38,642 43,110 20,024 22,452 -51.32%
-
Net Worth 8,715 8,043 9,382 12,059 17,419 20,101 37,479 -62.08%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 8,715 8,043 9,382 12,059 17,419 20,101 37,479 -62.08%
NOSH 67,038 67,029 67,014 66,996 66,997 67,005 66,927 0.11%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -157.38% -304.38% -518.99% -203.77% -199.94% 0.00% 0.00% -
ROE -53.33% -108.83% -117.71% -214.94% -164.97% -185.47% -13.71% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 4.41 4.29 3.18 18.99 21.45 29.88 33.55 -74.05%
EPS -6.93 -13.06 -16.48 -38.69 -42.89 -55.64 -7.68 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.14 0.18 0.26 0.30 0.56 -62.12%
Adjusted Per Share Value based on latest NOSH - 66,993
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 0.71 0.69 0.51 3.05 3.45 4.80 5.38 -73.98%
EPS -1.11 -2.10 -2.65 -6.22 -6.89 -8.94 -1.23 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0193 0.0225 0.0289 0.0418 0.0482 0.0899 -62.09%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.05 0.58 0.50 0.68 0.64 0.68 0.65 -
P/RPS 23.83 13.52 15.75 3.58 2.98 2.28 1.94 429.94%
P/EPS -15.14 -4.44 -3.03 -1.76 -1.49 -1.22 -8.46 47.24%
EY -6.60 -22.52 -32.96 -56.90 -67.02 -81.82 -11.82 -32.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.08 4.83 3.57 3.78 2.46 2.27 1.16 263.44%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 -
Price 0.97 0.58 0.42 0.58 0.55 0.70 0.60 -
P/RPS 22.02 13.52 13.23 3.05 2.56 2.34 1.79 430.46%
P/EPS -13.99 -4.44 -2.55 -1.50 -1.28 -1.26 -7.81 47.33%
EY -7.15 -22.52 -39.24 -66.71 -77.99 -79.49 -12.80 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 4.83 3.00 3.22 2.12 2.33 1.07 263.66%

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