[VARIA] QoQ Cumulative Quarter Result on 31-Jan-2008 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 67.81%
YoY- -48.01%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 81,280 55,103 23,042 159,290 98,387 38,028 18,949 162.83%
PBT 5,859 3,779 1,423 10,342 6,132 2,430 1,011 220.92%
Tax -78 0 0 -60 -5 0 0 -
NP 5,781 3,779 1,423 10,282 6,127 2,430 1,011 218.08%
-
NP to SH 5,781 3,779 1,423 10,282 6,127 2,430 1,011 218.08%
-
Tax Rate 1.33% 0.00% 0.00% 0.58% 0.08% 0.00% 0.00% -
Total Cost 75,499 51,324 21,619 149,008 92,260 35,598 17,938 159.54%
-
Net Worth 46,891 44,892 42,958 41,529 36,869 33,471 32,137 28.49%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 46,891 44,892 42,958 41,529 36,869 33,471 32,137 28.49%
NOSH 66,987 67,003 67,122 66,983 67,035 66,942 66,953 0.03%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 7.11% 6.86% 6.18% 6.45% 6.23% 6.39% 5.34% -
ROE 12.33% 8.42% 3.31% 24.76% 16.62% 7.26% 3.15% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 121.34 82.24 34.33 237.80 146.77 56.81 28.30 162.76%
EPS 8.63 5.64 2.12 15.35 9.14 3.63 1.51 217.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.62 0.55 0.50 0.48 28.45%
Adjusted Per Share Value based on latest NOSH - 67,016
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 19.49 13.21 5.53 38.20 23.59 9.12 4.54 162.97%
EPS 1.39 0.91 0.34 2.47 1.47 0.58 0.24 220.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1077 0.103 0.0996 0.0884 0.0803 0.0771 28.42%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.22 0.38 0.30 0.30 0.46 0.55 0.57 -
P/RPS 0.18 0.46 0.87 0.13 0.31 0.97 2.01 -79.83%
P/EPS 2.55 6.74 14.15 1.95 5.03 15.15 37.75 -83.27%
EY 39.23 14.84 7.07 51.17 19.87 6.60 2.65 498.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.47 0.48 0.84 1.10 1.19 -59.04%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 04/12/08 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 -
Price 0.08 0.30 0.37 0.16 0.35 0.40 0.59 -
P/RPS 0.07 0.36 1.08 0.07 0.24 0.70 2.08 -89.46%
P/EPS 0.93 5.32 17.45 1.04 3.83 11.02 39.07 -91.63%
EY 107.88 18.80 5.73 95.94 26.11 9.08 2.56 1097.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.45 0.58 0.26 0.64 0.80 1.23 -79.85%

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