[VARIA] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -4.72%
YoY- 214.0%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 136,099 130,189 169,718 170,862 109,543 114,545 64,324 64.43%
PBT 4,295 3,758 3,848 3,697 3,512 1,405 1,230 129.29%
Tax -714 -601 -697 -893 -569 -505 -376 53.04%
NP 3,581 3,157 3,151 2,804 2,943 900 854 158.90%
-
NP to SH 3,581 3,157 3,151 2,804 2,943 900 854 158.90%
-
Tax Rate 16.62% 15.99% 18.11% 24.15% 16.20% 35.94% 30.57% -
Total Cost 132,518 127,032 166,567 168,058 106,600 113,645 63,470 62.99%
-
Net Worth 52,262 49,841 49,052 46,800 48,175 46,627 46,919 7.41%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 52,262 49,841 49,052 46,800 48,175 46,627 46,919 7.41%
NOSH 67,000 67,352 67,195 65,000 66,910 67,575 67,999 -0.97%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.63% 2.42% 1.86% 1.64% 2.69% 0.79% 1.33% -
ROE 6.85% 6.33% 6.42% 5.99% 6.11% 1.93% 1.82% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 203.12 193.29 252.57 262.86 163.72 169.51 94.59 66.06%
EPS 5.34 4.69 4.69 4.31 4.40 1.33 1.26 160.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.74 0.73 0.72 0.72 0.69 0.69 8.47%
Adjusted Per Share Value based on latest NOSH - 65,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 32.64 31.22 40.70 40.97 26.27 27.47 15.43 64.41%
EPS 0.86 0.76 0.76 0.67 0.71 0.22 0.20 163.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1195 0.1176 0.1122 0.1155 0.1118 0.1125 7.41%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.405 0.35 0.29 0.28 0.29 0.23 0.30 -
P/RPS 0.20 0.18 0.11 0.11 0.18 0.14 0.32 -26.79%
P/EPS 7.58 7.47 6.18 6.49 6.59 17.27 23.89 -53.31%
EY 13.20 13.39 16.17 15.41 15.17 5.79 4.19 114.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.40 0.39 0.40 0.33 0.43 13.44%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 -
Price 0.36 0.35 0.31 0.28 0.28 0.23 0.25 -
P/RPS 0.18 0.18 0.12 0.11 0.17 0.14 0.26 -21.65%
P/EPS 6.74 7.47 6.61 6.49 6.37 17.27 19.91 -51.26%
EY 14.85 13.39 15.13 15.41 15.71 5.79 5.02 105.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.42 0.39 0.39 0.33 0.36 17.66%

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