[VARIA] QoQ Quarter Result on 31-Jul-2010 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -37.69%
YoY- -79.32%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 9,043 20,320 9,386 7,340 5,031 7,572 10,456 -9.24%
PBT 230 400 148 253 403 -6,719 1,430 -70.52%
Tax 13 -170 29 -10 -13 -94 -9 -
NP 243 230 177 243 390 -6,813 1,421 -69.29%
-
NP to SH 243 230 177 243 390 -6,813 1,421 -69.29%
-
Tax Rate -5.65% 42.50% -19.59% 3.95% 3.23% - 0.63% -
Total Cost 8,800 20,090 9,209 7,097 4,641 14,385 9,035 -1.74%
-
Net Worth 45,899 45,795 46,292 45,224 45,051 44,214 51,611 -7.54%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 45,899 45,795 46,292 45,224 45,051 44,214 51,611 -7.54%
NOSH 67,499 67,346 68,076 67,499 67,241 66,991 67,028 0.46%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.69% 1.13% 1.89% 3.31% 7.75% -89.98% 13.59% -
ROE 0.53% 0.50% 0.38% 0.54% 0.87% -15.41% 2.75% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.40 30.17 13.79 10.87 7.48 11.30 15.60 -9.66%
EPS 0.36 0.34 0.26 0.36 0.58 -10.17 2.12 -69.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.67 0.67 0.66 0.77 -7.97%
Adjusted Per Share Value based on latest NOSH - 67,499
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.09 4.70 2.17 1.70 1.16 1.75 2.42 -9.33%
EPS 0.06 0.05 0.04 0.06 0.09 -1.58 0.33 -68.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1059 0.107 0.1046 0.1042 0.1022 0.1193 -7.53%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.315 0.335 0.25 0.35 0.41 0.42 0.40 -
P/RPS 2.35 1.11 1.81 3.22 5.48 3.72 2.56 -5.56%
P/EPS 87.50 98.09 96.15 97.22 70.69 -4.13 18.87 178.85%
EY 1.14 1.02 1.04 1.03 1.41 -24.21 5.30 -64.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.37 0.52 0.61 0.64 0.52 -7.86%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 -
Price 0.30 0.32 0.32 0.46 0.41 0.35 0.38 -
P/RPS 2.24 1.06 2.32 4.23 5.48 3.10 2.44 -5.55%
P/EPS 83.33 93.70 123.08 127.78 70.69 -3.44 17.92 179.38%
EY 1.20 1.07 0.81 0.78 1.41 -29.06 5.58 -64.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.47 0.69 0.61 0.53 0.49 -6.94%

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