[VARIA] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -10.91%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 43,772 44,746 51,840 96,162 108,373 110,206 92,168 -39.04%
PBT 4,164 3,382 2,020 7,121 7,812 7,558 5,692 -18.76%
Tax -48 -52 -56 -254 -104 0 0 -
NP 4,116 3,330 1,964 6,867 7,708 7,558 5,692 -19.38%
-
NP to SH 4,116 3,330 1,964 6,867 7,708 7,558 5,692 -19.38%
-
Tax Rate 1.15% 1.54% 2.77% 3.57% 1.33% 0.00% 0.00% -
Total Cost 39,656 41,416 49,876 89,295 100,665 102,648 86,476 -40.44%
-
Net Worth 51,561 49,481 49,099 48,236 46,891 44,892 42,958 12.90%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 51,561 49,481 49,099 48,236 46,891 44,892 42,958 12.90%
NOSH 66,963 66,867 67,260 66,995 66,987 67,003 67,122 -0.15%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 9.40% 7.44% 3.79% 7.14% 7.11% 6.86% 6.18% -
ROE 7.98% 6.73% 4.00% 14.24% 16.44% 16.84% 13.25% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 65.37 66.92 77.07 143.54 161.78 164.48 137.31 -38.94%
EPS 6.15 4.98 2.92 10.25 11.51 11.28 8.48 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.73 0.72 0.70 0.67 0.64 13.08%
Adjusted Per Share Value based on latest NOSH - 67,037
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 10.12 10.35 11.99 22.23 25.06 25.48 21.31 -39.04%
EPS 0.95 0.77 0.45 1.59 1.78 1.75 1.32 -19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1144 0.1135 0.1115 0.1084 0.1038 0.0993 12.91%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.40 0.38 0.12 0.25 0.22 0.38 0.30 -
P/RPS 0.61 0.57 0.16 0.17 0.14 0.23 0.22 96.99%
P/EPS 6.51 7.63 4.11 2.44 1.91 3.37 3.54 49.93%
EY 15.37 13.11 24.33 41.00 52.30 29.68 28.27 -33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.16 0.35 0.31 0.57 0.47 6.95%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 18/08/09 19/06/09 25/03/09 04/12/08 12/09/08 26/06/08 -
Price 0.38 0.40 0.20 0.06 0.08 0.30 0.37 -
P/RPS 0.58 0.60 0.26 0.04 0.05 0.18 0.27 66.25%
P/EPS 6.18 8.03 6.85 0.59 0.70 2.66 4.36 26.10%
EY 16.18 12.45 14.60 170.83 143.83 37.60 22.92 -20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.27 0.08 0.11 0.45 0.58 -10.60%

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