[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -86.16%
YoY- 40.75%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 96,162 81,280 55,103 23,042 159,290 98,387 38,028 85.08%
PBT 7,121 5,859 3,779 1,423 10,342 6,132 2,430 104.11%
Tax -254 -78 0 0 -60 -5 0 -
NP 6,867 5,781 3,779 1,423 10,282 6,127 2,430 99.25%
-
NP to SH 6,867 5,781 3,779 1,423 10,282 6,127 2,430 99.25%
-
Tax Rate 3.57% 1.33% 0.00% 0.00% 0.58% 0.08% 0.00% -
Total Cost 89,295 75,499 51,324 21,619 149,008 92,260 35,598 84.10%
-
Net Worth 48,236 46,891 44,892 42,958 41,529 36,869 33,471 27.44%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 48,236 46,891 44,892 42,958 41,529 36,869 33,471 27.44%
NOSH 66,995 66,987 67,003 67,122 66,983 67,035 66,942 0.05%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 7.14% 7.11% 6.86% 6.18% 6.45% 6.23% 6.39% -
ROE 14.24% 12.33% 8.42% 3.31% 24.76% 16.62% 7.26% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 143.54 121.34 82.24 34.33 237.80 146.77 56.81 84.98%
EPS 10.25 8.63 5.64 2.12 15.35 9.14 3.63 99.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.67 0.64 0.62 0.55 0.50 27.37%
Adjusted Per Share Value based on latest NOSH - 67,122
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 22.23 18.79 12.74 5.33 36.83 22.75 8.79 85.10%
EPS 1.59 1.34 0.87 0.33 2.38 1.42 0.56 99.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1084 0.1038 0.0993 0.096 0.0852 0.0774 27.41%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.25 0.22 0.38 0.30 0.30 0.46 0.55 -
P/RPS 0.17 0.18 0.46 0.87 0.13 0.31 0.97 -68.51%
P/EPS 2.44 2.55 6.74 14.15 1.95 5.03 15.15 -70.23%
EY 41.00 39.23 14.84 7.07 51.17 19.87 6.60 236.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.57 0.47 0.48 0.84 1.10 -53.23%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 04/12/08 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 -
Price 0.06 0.08 0.30 0.37 0.16 0.35 0.40 -
P/RPS 0.04 0.07 0.36 1.08 0.07 0.24 0.70 -85.03%
P/EPS 0.59 0.93 5.32 17.45 1.04 3.83 11.02 -85.66%
EY 170.83 107.88 18.80 5.73 95.94 26.11 9.08 601.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.45 0.58 0.26 0.64 0.80 -78.30%

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