[VARIA] QoQ Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 229.44%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 153,161 189,586 281,448 109,543 125,633 69,236 36,172 160.58%
PBT 1,666 2,036 1,660 3,513 1,341 1,366 920 48.30%
Tax -489 -726 -1,244 -570 -448 -472 52 -
NP 1,177 1,310 416 2,943 893 894 972 13.54%
-
NP to SH 1,177 1,310 416 2,943 893 894 972 13.54%
-
Tax Rate 29.35% 35.66% 74.94% 16.23% 33.41% 34.55% -5.65% -
Total Cost 151,984 188,276 281,032 106,600 124,740 68,342 35,200 163.98%
-
Net Worth 49,501 48,790 46,800 48,189 46,229 46,034 45,899 5.14%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 49,501 48,790 46,800 48,189 46,229 46,034 45,899 5.14%
NOSH 66,893 66,836 65,000 66,929 66,999 66,716 67,499 -0.59%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.77% 0.69% 0.15% 2.69% 0.71% 1.29% 2.69% -
ROE 2.38% 2.68% 0.89% 6.11% 1.93% 1.94% 2.12% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 228.96 283.66 433.00 163.67 187.51 103.78 53.59 162.14%
EPS 1.76 1.96 0.64 4.39 1.33 1.34 1.44 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.72 0.69 0.69 0.68 5.77%
Adjusted Per Share Value based on latest NOSH - 66,910
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 36.73 45.46 67.49 26.27 30.13 16.60 8.67 160.67%
EPS 0.28 0.31 0.10 0.71 0.21 0.21 0.23 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.117 0.1122 0.1156 0.1109 0.1104 0.1101 5.11%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.35 0.29 0.28 0.29 0.23 0.30 0.315 -
P/RPS 0.15 0.10 0.06 0.18 0.12 0.29 0.59 -59.70%
P/EPS 19.89 14.80 43.75 6.60 17.25 22.39 21.88 -6.13%
EY 5.03 6.76 2.29 15.16 5.80 4.47 4.57 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.39 0.40 0.33 0.43 0.46 1.43%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 -
Price 0.35 0.31 0.28 0.28 0.23 0.25 0.30 -
P/RPS 0.15 0.11 0.06 0.17 0.12 0.24 0.56 -58.28%
P/EPS 19.89 15.82 43.75 6.37 17.25 18.66 20.83 -3.01%
EY 5.03 6.32 2.29 15.70 5.80 5.36 4.80 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.39 0.39 0.33 0.36 0.44 4.47%

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