[VARIA] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 8.97%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 107,008 69,680 122,054 98,822 93,242 74,100 136,100 -14.85%
PBT 1,108 1,636 5,660 2,564 1,800 1,860 4,294 -59.56%
Tax -440 -496 -1,762 -341 -92 -96 -714 -27.64%
NP 668 1,140 3,898 2,222 1,708 1,764 3,580 -67.44%
-
NP to SH 552 200 3,792 1,992 1,828 2,408 3,580 -71.34%
-
Tax Rate 39.71% 30.32% 31.13% 13.30% 5.11% 5.16% 16.63% -
Total Cost 106,340 68,540 118,156 96,600 91,534 72,336 132,520 -13.68%
-
Net Worth 56,279 55,609 55,609 53,600 52,930 52,930 52,255 5.08%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 56,279 55,609 55,609 53,600 52,930 52,930 52,255 5.08%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 66,993 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 0.62% 1.64% 3.19% 2.25% 1.83% 2.38% 2.63% -
ROE 0.98% 0.36% 6.82% 3.72% 3.45% 4.55% 6.85% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 159.71 104.00 182.17 147.50 139.17 110.60 203.15 -14.85%
EPS 0.82 0.28 5.66 2.97 2.72 3.60 5.34 -71.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.83 0.80 0.79 0.79 0.78 5.07%
Adjusted Per Share Value based on latest NOSH - 67,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 24.74 16.11 28.22 22.85 21.56 17.13 31.47 -14.85%
EPS 0.13 0.05 0.88 0.46 0.42 0.56 0.83 -71.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1286 0.1286 0.1239 0.1224 0.1224 0.1208 5.08%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.56 0.625 0.385 0.36 0.40 0.35 0.405 -
P/RPS 0.35 0.60 0.21 0.24 0.29 0.32 0.20 45.36%
P/EPS 67.97 209.38 6.80 12.11 14.66 9.74 7.58 333.35%
EY 1.47 0.48 14.70 8.26 6.82 10.27 13.19 -76.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.46 0.45 0.51 0.44 0.52 18.46%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 28/05/14 20/03/14 17/12/13 19/09/13 30/05/13 20/03/13 -
Price 0.54 0.52 0.56 0.345 0.38 0.49 0.36 -
P/RPS 0.34 0.50 0.31 0.23 0.27 0.44 0.18 52.98%
P/EPS 65.54 174.20 9.89 11.60 13.93 13.63 6.74 357.48%
EY 1.53 0.57 10.11 8.62 7.18 7.33 14.84 -78.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.67 0.43 0.48 0.62 0.46 24.70%

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