[VARIA] QoQ 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- 160.54%
YoY- -17.68%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 32,061 23,042 60,903 60,359 19,079 18,949 10,639 108.77%
PBT 2,356 1,423 4,211 3,702 1,419 1,011 365 247.06%
Tax 0 0 -56 -5 0 0 -20 -
NP 2,356 1,423 4,155 3,697 1,419 1,011 345 260.36%
-
NP to SH 2,356 1,423 4,155 3,697 1,419 1,011 345 260.36%
-
Tax Rate 0.00% 0.00% 1.33% 0.14% 0.00% 0.00% 5.48% -
Total Cost 29,705 21,619 56,748 56,662 17,660 17,938 10,294 102.81%
-
Net Worth 44,844 42,958 41,550 36,836 33,466 32,137 30,800 28.48%
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 44,844 42,958 41,550 36,836 33,466 32,137 30,800 28.48%
NOSH 66,931 67,122 67,016 66,974 66,933 66,953 66,957 -0.02%
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 7.35% 6.18% 6.82% 6.13% 7.44% 5.34% 3.24% -
ROE 5.25% 3.31% 10.00% 10.04% 4.24% 3.15% 1.12% -
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 47.90 34.33 90.88 90.12 28.50 28.30 15.89 108.81%
EPS 3.52 2.12 6.20 5.52 2.12 1.51 0.51 262.93%
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 7.69 5.53 14.61 14.47 4.58 4.54 2.55 108.87%
EPS 0.56 0.34 1.00 0.89 0.34 0.24 0.08 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.103 0.0996 0.0883 0.0803 0.0771 0.0739 28.41%
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 0.79 0.87 0.33 0.51 1.93 2.01 4.28 -67.61%
P/EPS 10.80 14.15 4.84 8.33 25.94 37.75 131.97 -81.17%
EY 9.26 7.07 20.67 12.00 3.85 2.65 0.76 430.30%
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 0.63 1.08 0.18 0.39 1.40 2.08 3.78 -69.74%
P/EPS 8.52 17.45 2.58 6.34 18.87 39.07 116.45 -82.53%
EY 11.73 5.73 38.75 15.77 5.30 2.56 0.86 471.77%
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