[VARIA] QoQ Annualized Quarter Result on 31-Oct-2000 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- 3.8%
YoY- -192.08%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 23,194 32,448 35,815 37,946 40,390 34,432 125,009 -67.50%
PBT 7,176 12,748 -20,321 -9,044 -9,726 -16,184 639 402.22%
Tax -2,014 -4,028 20,321 9,044 9,726 16,184 -392 198.04%
NP 5,162 8,720 0 0 0 0 247 660.12%
-
NP to SH 5,162 8,720 -20,561 -9,398 -9,770 -16,272 247 660.12%
-
Tax Rate 28.07% 31.60% - - - - 61.35% -
Total Cost 18,032 23,728 35,815 37,946 40,390 34,432 124,762 -72.49%
-
Net Worth 73,072 73,113 68,330 78,396 80,411 81,091 84,781 -9.44%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 73,072 73,113 68,330 78,396 80,411 81,091 84,781 -9.44%
NOSH 67,038 67,076 66,990 67,005 67,009 67,018 66,756 0.28%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 22.26% 26.87% 0.00% 0.00% 0.00% 0.00% 0.20% -
ROE 7.06% 11.93% -30.09% -11.99% -12.15% -20.07% 0.29% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 34.60 48.37 53.46 56.63 60.27 51.38 187.26 -67.59%
EPS 7.70 13.00 -30.69 -14.03 -14.58 -24.28 0.37 657.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.02 1.17 1.20 1.21 1.27 -9.69%
Adjusted Per Share Value based on latest NOSH - 66,996
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 5.56 7.78 8.59 9.10 9.69 8.26 29.98 -67.51%
EPS 1.24 2.09 -4.93 -2.25 -2.34 -3.90 0.06 654.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1753 0.1639 0.188 0.1928 0.1945 0.2033 -9.44%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.63 0.63 0.90 1.18 1.50 1.76 1.74 -
P/RPS 1.82 1.30 1.68 2.08 2.49 3.43 0.93 56.52%
P/EPS 8.18 4.85 -2.93 -8.41 -10.29 -7.25 470.27 -93.30%
EY 12.22 20.63 -34.10 -11.89 -9.72 -13.80 0.21 1405.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.88 1.01 1.25 1.45 1.37 -43.64%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 02/10/01 27/06/01 23/03/01 20/12/00 10/10/00 22/06/00 27/03/00 -
Price 0.62 0.57 0.76 0.95 1.12 1.57 2.19 -
P/RPS 1.79 1.18 1.42 1.68 1.86 3.06 1.17 32.80%
P/EPS 8.05 4.38 -2.48 -6.77 -7.68 -6.47 591.89 -94.31%
EY 12.42 22.81 -40.38 -14.76 -13.02 -15.46 0.17 1652.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.75 0.81 0.93 1.30 1.72 -52.14%

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