[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 96.62%
YoY- -158.94%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 12,721 10,780 10,012 5,613 33,753 24,488 11,597 6.34%
PBT -25,921 -21,553 -18,641 -1,285 -37,445 3,825 3,588 -
Tax 0 0 18,641 1,285 37,445 -1,139 -1,007 -
NP -25,921 -21,553 0 0 0 2,686 2,581 -
-
NP to SH -25,921 -21,553 -18,641 -1,285 -38,062 2,686 2,581 -
-
Tax Rate - - - - - 29.78% 28.07% -
Total Cost 38,642 32,333 10,012 5,613 33,753 21,802 9,016 163.15%
-
Net Worth 12,059 17,419 20,101 37,479 38,859 73,680 73,072 -69.81%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 12,059 17,419 20,101 37,479 38,859 73,680 73,072 -69.81%
NOSH 66,996 66,997 67,005 66,927 66,998 66,982 67,038 -0.04%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -203.77% -199.94% 0.00% 0.00% 0.00% 10.97% 22.26% -
ROE -214.94% -123.73% -92.73% -3.43% -97.95% 3.65% 3.53% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 18.99 16.09 14.94 8.39 50.38 36.56 17.30 6.39%
EPS -38.69 -32.17 -27.82 -1.92 -56.81 4.01 3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.26 0.30 0.56 0.58 1.10 1.09 -69.80%
Adjusted Per Share Value based on latest NOSH - 66,927
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 3.05 2.59 2.40 1.35 8.09 5.87 2.78 6.35%
EPS -6.22 -5.17 -4.47 -0.31 -9.13 0.64 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0418 0.0482 0.0899 0.0932 0.1767 0.1752 -69.82%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.68 0.64 0.68 0.65 0.79 0.62 0.63 -
P/RPS 3.58 3.98 4.55 7.75 1.57 1.70 3.64 -1.09%
P/EPS -1.76 -1.99 -2.44 -33.85 -1.39 15.46 16.36 -
EY -56.90 -50.27 -40.91 -2.95 -71.91 6.47 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 2.46 2.27 1.16 1.36 0.56 0.58 247.71%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 27/09/02 27/06/02 28/03/02 11/12/01 02/10/01 -
Price 0.58 0.55 0.70 0.60 0.69 0.88 0.62 -
P/RPS 3.05 3.42 4.68 7.15 1.37 2.41 3.58 -10.10%
P/EPS -1.50 -1.71 -2.52 -31.25 -1.21 21.95 16.10 -
EY -66.71 -58.49 -39.74 -3.20 -82.33 4.56 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 2.12 2.33 1.07 1.19 0.80 0.57 216.19%

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