[VARIA] QoQ Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 83.95%
YoY- -29.38%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 70,362 109,543 94,225 34,618 9,043 42,077 21,757 118.84%
PBT 415 3,513 1,006 683 230 1,203 803 -35.62%
Tax -311 -570 -336 -236 13 -163 7 -
NP 104 2,943 670 447 243 1,040 810 -74.58%
-
NP to SH 104 2,943 670 447 243 1,040 810 -74.58%
-
Tax Rate 74.94% 16.23% 33.40% 34.55% -5.65% 13.55% -0.87% -
Total Cost 70,258 106,600 93,555 34,171 8,800 41,037 20,947 124.23%
-
Net Worth 46,800 48,189 46,229 46,034 45,899 45,599 45,520 1.86%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 46,800 48,189 46,229 46,034 45,899 45,599 45,520 1.86%
NOSH 65,000 66,929 67,000 66,716 67,499 67,058 66,942 -1.94%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.15% 2.69% 0.71% 1.29% 2.69% 2.47% 3.72% -
ROE 0.22% 6.11% 1.45% 0.97% 0.53% 2.28% 1.78% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 108.25 163.67 140.63 51.89 13.40 62.75 32.50 123.19%
EPS 0.16 4.39 1.00 0.67 0.36 1.55 1.21 -74.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.69 0.68 0.68 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 67,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.27 25.33 21.79 8.00 2.09 9.73 5.03 118.87%
EPS 0.02 0.68 0.15 0.10 0.06 0.24 0.19 -77.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1114 0.1069 0.1064 0.1061 0.1054 0.1053 1.82%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.29 0.23 0.30 0.315 0.335 0.25 -
P/RPS 0.26 0.18 0.16 0.58 2.35 0.53 0.77 -51.54%
P/EPS 175.00 6.60 23.00 44.78 87.50 21.60 20.66 316.07%
EY 0.57 15.16 4.35 2.23 1.14 4.63 4.84 -76.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.33 0.43 0.46 0.49 0.37 3.57%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 -
Price 0.28 0.28 0.23 0.25 0.30 0.32 0.32 -
P/RPS 0.26 0.17 0.16 0.48 2.24 0.51 0.98 -58.74%
P/EPS 175.00 6.37 23.00 37.31 83.33 20.63 26.45 252.83%
EY 0.57 15.70 4.35 2.68 1.20 4.85 3.78 -71.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.33 0.36 0.44 0.47 0.47 -11.70%

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