[VARIA] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -18.04%
YoY- 66.08%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 159,290 109,026 94,255 160,927 200,486 220,885 211,754 -17.24%
PBT 10,343 6,497 7,306 16,249 19,817 21,250 19,505 -34.41%
Tax -61 -25 -40 -40 -40 -24 -595 -78.00%
NP 10,282 6,472 7,266 16,209 19,777 21,226 18,910 -33.30%
-
NP to SH 10,282 6,472 7,266 16,209 19,777 21,226 18,910 -33.30%
-
Tax Rate 0.59% 0.38% 0.55% 0.25% 0.20% 0.11% 3.05% -
Total Cost 149,008 102,554 86,989 144,718 180,709 199,659 192,844 -15.75%
-
Net Worth 41,550 36,836 33,466 32,137 30,800 28,822 25,452 38.51%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 41,550 36,836 33,466 32,137 30,800 28,822 25,452 38.51%
NOSH 67,016 66,974 66,933 66,953 66,957 67,029 66,981 0.03%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.45% 5.94% 7.71% 10.07% 9.86% 9.61% 8.93% -
ROE 24.75% 17.57% 21.71% 50.44% 64.21% 73.64% 74.29% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 237.69 162.79 140.82 240.36 299.42 329.53 316.14 -17.27%
EPS 15.34 9.66 10.86 24.21 29.54 31.67 28.23 -33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.55 0.50 0.48 0.46 0.43 0.38 38.46%
Adjusted Per Share Value based on latest NOSH - 66,953
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 38.20 26.15 22.60 38.59 48.08 52.97 50.78 -17.24%
EPS 2.47 1.55 1.74 3.89 4.74 5.09 4.53 -33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.0883 0.0803 0.0771 0.0739 0.0691 0.061 38.53%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.30 0.46 0.55 0.57 0.68 0.74 0.44 -
P/RPS 0.13 0.28 0.39 0.24 0.23 0.22 0.14 -4.80%
P/EPS 1.96 4.76 5.07 2.35 2.30 2.34 1.56 16.38%
EY 51.14 21.01 19.74 42.47 43.44 42.79 64.16 -13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.84 1.10 1.19 1.48 1.72 1.16 -44.38%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 18/12/07 26/09/07 28/06/07 30/03/07 26/12/06 25/09/06 -
Price 0.16 0.35 0.40 0.59 0.60 0.69 0.47 -
P/RPS 0.07 0.22 0.28 0.25 0.20 0.21 0.15 -39.75%
P/EPS 1.04 3.62 3.68 2.44 2.03 2.18 1.66 -26.71%
EY 95.89 27.61 27.14 41.03 49.23 45.89 60.07 36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.64 0.80 1.23 1.30 1.60 1.24 -64.60%

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