[VARIA] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -8.02%
YoY- -29.38%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 281,448 109,543 125,633 69,236 36,172 42,077 29,009 355.52%
PBT 1,660 3,513 1,341 1,366 920 1,203 1,070 34.04%
Tax -1,244 -570 -448 -472 52 -163 9 -
NP 416 2,943 893 894 972 1,040 1,080 -47.09%
-
NP to SH 416 2,943 893 894 972 1,040 1,080 -47.09%
-
Tax Rate 74.94% 16.23% 33.41% 34.55% -5.65% 13.55% -0.84% -
Total Cost 281,032 106,600 124,740 68,342 35,200 41,037 27,929 366.74%
-
Net Worth 46,800 48,189 46,229 46,034 45,899 45,599 45,520 1.86%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 46,800 48,189 46,229 46,034 45,899 45,599 45,520 1.86%
NOSH 65,000 66,929 66,999 66,716 67,499 67,058 66,942 -1.94%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.15% 2.69% 0.71% 1.29% 2.69% 2.47% 3.72% -
ROE 0.89% 6.11% 1.93% 1.94% 2.12% 2.28% 2.37% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 433.00 163.67 187.51 103.78 53.59 62.75 43.33 364.59%
EPS 0.64 4.39 1.33 1.34 1.44 1.55 1.61 -45.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.69 0.68 0.68 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 67,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 67.49 26.27 30.13 16.60 8.67 10.09 6.96 355.35%
EPS 0.10 0.71 0.21 0.21 0.23 0.25 0.26 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1156 0.1109 0.1104 0.1101 0.1094 0.1092 1.82%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.29 0.23 0.30 0.315 0.335 0.25 -
P/RPS 0.06 0.18 0.12 0.29 0.59 0.53 0.58 -77.99%
P/EPS 43.75 6.60 17.25 22.39 21.88 21.60 15.50 99.85%
EY 2.29 15.16 5.80 4.47 4.57 4.63 6.45 -49.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.33 0.43 0.46 0.49 0.37 3.57%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 -
Price 0.28 0.28 0.23 0.25 0.30 0.32 0.32 -
P/RPS 0.06 0.17 0.12 0.24 0.56 0.51 0.74 -81.29%
P/EPS 43.75 6.37 17.25 18.66 20.83 20.63 19.83 69.55%
EY 2.29 15.70 5.80 5.36 4.80 4.85 5.04 -40.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.33 0.36 0.44 0.47 0.47 -11.70%

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