[VARIA] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 69.55%
YoY- -55.94%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 20,124 40,401 43,772 44,746 51,840 96,162 108,373 -67.55%
PBT 1,612 -3,596 4,164 3,382 2,020 7,121 7,812 -65.18%
Tax -52 -130 -48 -52 -56 -254 -104 -37.08%
NP 1,560 -3,726 4,116 3,330 1,964 6,867 7,708 -65.62%
-
NP to SH 1,560 -3,726 4,116 3,330 1,964 6,867 7,708 -65.62%
-
Tax Rate 3.23% - 1.15% 1.54% 2.77% 3.57% 1.33% -
Total Cost 18,564 44,127 39,656 41,416 49,876 89,295 100,665 -67.70%
-
Net Worth 45,051 44,229 51,561 49,481 49,099 48,236 46,891 -2.64%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 45,051 44,229 51,561 49,481 49,099 48,236 46,891 -2.64%
NOSH 67,241 67,014 66,963 66,867 67,260 66,995 66,987 0.25%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.75% -9.22% 9.40% 7.44% 3.79% 7.14% 7.11% -
ROE 3.46% -8.42% 7.98% 6.73% 4.00% 14.24% 16.44% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 29.93 60.29 65.37 66.92 77.07 143.54 161.78 -67.63%
EPS 2.32 -5.56 6.15 4.98 2.92 10.25 11.51 -65.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.77 0.74 0.73 0.72 0.70 -2.88%
Adjusted Per Share Value based on latest NOSH - 67,142
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 4.83 9.69 10.50 10.73 12.43 23.06 25.99 -67.53%
EPS 0.37 -0.89 0.99 0.80 0.47 1.65 1.85 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.108 0.1061 0.1236 0.1187 0.1177 0.1157 0.1124 -2.63%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.41 0.42 0.40 0.38 0.12 0.25 0.22 -
P/RPS 1.37 0.70 0.61 0.57 0.16 0.17 0.14 359.41%
P/EPS 17.67 -7.55 6.51 7.63 4.11 2.44 1.91 342.49%
EY 5.66 -13.24 15.37 13.11 24.33 41.00 52.30 -77.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.52 0.51 0.16 0.35 0.31 57.22%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/05/10 25/03/10 15/12/09 18/08/09 19/06/09 25/03/09 04/12/08 -
Price 0.41 0.35 0.38 0.40 0.20 0.06 0.08 -
P/RPS 1.37 0.58 0.58 0.60 0.26 0.04 0.05 814.39%
P/EPS 17.67 -6.29 6.18 8.03 6.85 0.59 0.70 765.61%
EY 5.66 -15.89 16.18 12.45 14.60 170.83 143.83 -88.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.49 0.54 0.27 0.08 0.11 214.28%

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