[VARIA] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 152.14%
YoY- -68.47%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 55,103 23,042 159,290 98,387 38,028 18,949 200,487 -57.76%
PBT 3,779 1,423 10,342 6,132 2,430 1,011 19,818 -66.90%
Tax 0 0 -60 -5 0 0 -40 -
NP 3,779 1,423 10,282 6,127 2,430 1,011 19,778 -66.85%
-
NP to SH 3,779 1,423 10,282 6,127 2,430 1,011 19,778 -66.85%
-
Tax Rate 0.00% 0.00% 0.58% 0.08% 0.00% 0.00% 0.20% -
Total Cost 51,324 21,619 149,008 92,260 35,598 17,938 180,709 -56.82%
-
Net Worth 44,892 42,958 41,529 36,869 33,471 32,137 30,822 28.52%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 44,892 42,958 41,529 36,869 33,471 32,137 30,822 28.52%
NOSH 67,003 67,122 66,983 67,035 66,942 66,953 67,004 -0.00%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.86% 6.18% 6.45% 6.23% 6.39% 5.34% 9.86% -
ROE 8.42% 3.31% 24.76% 16.62% 7.26% 3.15% 64.17% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 82.24 34.33 237.80 146.77 56.81 28.30 299.21 -57.75%
EPS 5.64 2.12 15.35 9.14 3.63 1.51 29.52 -66.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.55 0.50 0.48 0.46 28.52%
Adjusted Per Share Value based on latest NOSH - 66,974
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 12.74 5.33 36.83 22.75 8.79 4.38 46.36 -57.76%
EPS 0.87 0.33 2.38 1.42 0.56 0.23 4.57 -66.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0993 0.096 0.0852 0.0774 0.0743 0.0713 28.48%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.30 0.30 0.46 0.55 0.57 0.68 -
P/RPS 0.46 0.87 0.13 0.31 0.97 2.01 0.23 58.80%
P/EPS 6.74 14.15 1.95 5.03 15.15 37.75 2.30 104.91%
EY 14.84 7.07 51.17 19.87 6.60 2.65 43.41 -51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.84 1.10 1.19 1.48 -47.09%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 30/03/07 -
Price 0.30 0.37 0.16 0.35 0.40 0.59 0.60 -
P/RPS 0.36 1.08 0.07 0.24 0.70 2.08 0.20 48.02%
P/EPS 5.32 17.45 1.04 3.83 11.02 39.07 2.03 90.19%
EY 18.80 5.73 95.94 26.11 9.08 2.56 49.20 -47.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.26 0.64 0.80 1.23 1.30 -50.73%

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