[VARIA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 34.81%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 46,621 18,525 136,100 114,871 94,793 70,362 109,543 -43.44%
PBT 900 465 4,294 1,250 1,018 415 3,513 -59.69%
Tax -46 -24 -714 -367 -363 -311 -570 -81.35%
NP 854 441 3,580 883 655 104 2,943 -56.20%
-
NP to SH 914 602 3,580 883 655 104 2,943 -54.17%
-
Tax Rate 5.11% 5.16% 16.63% 29.36% 35.66% 74.94% 16.23% -
Total Cost 45,767 18,084 132,520 113,988 94,138 70,258 106,600 -43.11%
-
Net Worth 52,930 52,930 52,255 49,501 48,790 46,800 48,189 6.46%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 52,930 52,930 52,255 49,501 48,790 46,800 48,189 6.46%
NOSH 67,000 67,000 66,993 66,893 66,836 65,000 66,929 0.07%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 1.83% 2.38% 2.63% 0.77% 0.69% 0.15% 2.69% -
ROE 1.73% 1.14% 6.85% 1.78% 1.34% 0.22% 6.11% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 69.58 27.65 203.15 171.72 141.83 108.25 163.67 -43.49%
EPS 1.36 0.90 5.34 1.32 0.98 0.16 4.39 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.74 0.73 0.72 0.72 6.38%
Adjusted Per Share Value based on latest NOSH - 67,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.18 4.44 32.64 27.55 22.73 16.87 26.27 -43.45%
EPS 0.22 0.14 0.86 0.21 0.16 0.02 0.71 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.1269 0.1253 0.1187 0.117 0.1122 0.1156 6.42%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.40 0.35 0.405 0.35 0.29 0.28 0.29 -
P/RPS 0.57 1.27 0.20 0.20 0.20 0.26 0.18 115.79%
P/EPS 29.32 38.95 7.58 26.52 29.59 175.00 6.60 170.48%
EY 3.41 2.57 13.19 3.77 3.38 0.57 15.16 -63.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.47 0.40 0.39 0.40 17.59%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 30/05/13 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 -
Price 0.38 0.49 0.36 0.35 0.31 0.28 0.28 -
P/RPS 0.55 1.77 0.18 0.20 0.22 0.26 0.17 118.90%
P/EPS 27.86 54.53 6.74 26.52 31.63 175.00 6.37 167.68%
EY 3.59 1.83 14.84 3.77 3.16 0.57 15.70 -62.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.46 0.47 0.42 0.39 0.39 14.86%

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