[VARIA] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 30.06%
YoY- 507.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 38,028 18,949 200,487 189,848 144,259 58,508 90,285 -43.89%
PBT 2,430 1,011 19,818 19,453 14,941 4,579 5,584 -42.66%
Tax 0 0 -40 -20 0 0 -594 -
NP 2,430 1,011 19,778 19,433 14,941 4,579 4,990 -38.18%
-
NP to SH 2,430 1,011 19,778 19,433 14,941 4,579 4,990 -38.18%
-
Tax Rate 0.00% 0.00% 0.20% 0.10% 0.00% 0.00% 10.64% -
Total Cost 35,598 17,938 180,709 170,415 129,318 53,929 85,295 -44.24%
-
Net Worth 33,471 32,137 30,822 28,814 25,460 15,419 10,716 114.12%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 33,471 32,137 30,822 28,814 25,460 15,419 10,716 114.12%
NOSH 66,942 66,953 67,004 67,010 67,000 67,042 66,980 -0.03%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 6.39% 5.34% 9.86% 10.24% 10.36% 7.83% 5.53% -
ROE 7.26% 3.15% 64.17% 67.44% 58.68% 29.70% 46.56% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 56.81 28.30 299.21 283.31 215.31 87.27 134.79 -43.87%
EPS 3.63 1.51 29.52 29.00 22.30 6.83 7.45 -38.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.43 0.38 0.23 0.16 114.19%
Adjusted Per Share Value based on latest NOSH - 67,029
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.12 4.54 48.08 45.53 34.59 14.03 21.65 -43.89%
EPS 0.58 0.24 4.74 4.66 3.58 1.10 1.20 -38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0771 0.0739 0.0691 0.0611 0.037 0.0257 114.17%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.55 0.57 0.68 0.74 0.44 0.45 0.30 -
P/RPS 0.97 2.01 0.23 0.26 0.20 0.52 0.22 169.61%
P/EPS 15.15 37.75 2.30 2.55 1.97 6.59 4.03 142.35%
EY 6.60 2.65 43.41 39.19 50.68 15.18 24.83 -58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 1.48 1.72 1.16 1.96 1.88 -30.11%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 28/06/07 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 -
Price 0.40 0.59 0.60 0.69 0.47 0.38 0.26 -
P/RPS 0.70 2.08 0.20 0.24 0.22 0.44 0.19 139.11%
P/EPS 11.02 39.07 2.03 2.38 2.11 5.56 3.49 115.68%
EY 9.08 2.56 49.20 42.03 47.45 17.97 28.65 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 1.30 1.60 1.24 1.65 1.63 -37.86%

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