[VARIA] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -77.68%
YoY- 478.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 47,937 27,496 28,096 18,525 21,228 20,078 24,431 56.53%
PBT 3,738 1,022 436 465 3,044 233 603 236.33%
Tax -1,506 -210 -22 -24 -347 -4 -52 837.31%
NP 2,232 812 414 441 2,697 229 551 153.46%
-
NP to SH 2,299 579 312 602 2,697 229 551 158.50%
-
Tax Rate 40.29% 20.55% 5.05% 5.16% 11.40% 1.72% 8.62% -
Total Cost 45,705 26,684 27,682 18,084 18,531 19,849 23,880 53.97%
-
Net Worth 55,609 53,600 52,930 52,930 52,262 49,841 49,052 8.69%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 55,609 53,600 52,930 52,930 52,262 49,841 49,052 8.69%
NOSH 67,000 67,000 67,000 67,000 67,002 67,352 67,195 -0.19%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.66% 2.95% 1.47% 2.38% 12.70% 1.14% 2.26% -
ROE 4.13% 1.08% 0.59% 1.14% 5.16% 0.46% 1.12% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 71.55 41.04 41.93 27.65 31.68 29.81 36.36 56.83%
EPS 3.43 0.86 0.47 0.90 4.03 0.34 0.82 158.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.79 0.79 0.78 0.74 0.73 8.91%
Adjusted Per Share Value based on latest NOSH - 67,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.50 6.59 6.74 4.44 5.09 4.81 5.86 56.55%
EPS 0.55 0.14 0.07 0.14 0.65 0.05 0.13 160.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1285 0.1269 0.1269 0.1253 0.1195 0.1176 8.74%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.385 0.36 0.40 0.35 0.405 0.35 0.29 -
P/RPS 0.54 0.88 0.95 1.27 1.28 1.17 0.80 -22.99%
P/EPS 11.22 41.66 85.90 38.95 10.06 102.94 35.37 -53.38%
EY 8.91 2.40 1.16 2.57 9.94 0.97 2.83 114.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.51 0.44 0.52 0.47 0.40 9.73%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 17/12/13 19/09/13 30/05/13 20/03/13 13/12/12 20/09/12 -
Price 0.56 0.345 0.38 0.49 0.36 0.35 0.31 -
P/RPS 0.78 0.84 0.91 1.77 1.14 1.17 0.85 -5.55%
P/EPS 16.32 39.92 81.60 54.53 8.94 102.94 37.80 -42.78%
EY 6.13 2.50 1.23 1.83 11.18 0.97 2.65 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.43 0.48 0.62 0.46 0.47 0.42 36.41%

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