[VARIA] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -130.82%
YoY- 92.63%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 45,578 7,460 16,812 19,017 17,390 20,320 4,918 341.80%
PBT 2,040 -768 -1,033 -342 1,112 756 -5,538 -
Tax 2 4 -6 0 0 0 0 -
NP 2,042 -764 -1,039 -342 1,112 756 -5,538 -
-
NP to SH 2,042 -764 -1,039 -342 1,112 756 -5,538 -
-
Tax Rate -0.10% - - - 0.00% 0.00% - -
Total Cost 43,536 8,224 17,851 19,359 16,278 19,564 10,456 159.03%
-
Net Worth 6,717 5,268 6,032 6,763 7,368 6,750 6,696 0.20%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 6,717 5,268 6,032 6,763 7,368 6,750 6,696 0.20%
NOSH 67,171 65,862 67,032 67,631 66,987 67,499 66,964 0.20%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.48% -10.24% -6.18% -1.80% 6.39% 3.72% -112.61% -
ROE 30.40% -14.50% -17.22% -5.07% 15.09% 11.20% -82.70% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 67.85 11.33 25.08 28.12 25.96 30.10 7.34 341.05%
EPS 3.04 -1.16 -1.55 -0.51 1.66 1.12 -8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.08 0.09 0.10 0.11 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 67,107
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 10.54 1.72 3.89 4.40 4.02 4.70 1.14 341.10%
EPS 0.47 -0.18 -0.24 -0.08 0.26 0.17 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0122 0.0139 0.0156 0.017 0.0156 0.0155 0.00%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.55 0.49 0.37 0.50 0.55 0.68 0.81 -
P/RPS 0.81 4.33 1.48 1.78 2.12 2.26 11.03 -82.49%
P/EPS 18.09 -42.24 -23.87 -98.68 33.13 60.71 -9.79 -
EY 5.53 -2.37 -4.19 -1.01 3.02 1.65 -10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 6.13 4.11 5.00 5.00 6.80 8.10 -22.76%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 25/03/05 20/12/04 28/09/04 28/06/04 30/03/04 -
Price 0.48 0.50 0.40 0.49 0.57 0.80 0.85 -
P/RPS 0.71 4.41 1.59 1.74 2.20 2.66 11.57 -84.46%
P/EPS 15.79 -43.10 -25.81 -96.71 34.34 71.43 -10.28 -
EY 6.33 -2.32 -3.88 -1.03 2.91 1.40 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 6.25 4.44 4.90 5.18 8.00 8.50 -31.70%

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