[VARIA] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -30.89%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 47,712 63,432 86,080 96,162 142,182 176,365 163,383 -55.88%
PBT 4,384 5,034 6,203 7,121 10,070 11,692 10,755 -44.93%
Tax -211 -280 -268 -254 -134 -61 -61 128.20%
NP 4,173 4,754 5,935 6,867 9,936 11,631 10,694 -46.50%
-
NP to SH 4,173 4,754 5,935 6,867 9,936 11,631 10,694 -46.50%
-
Tax Rate 4.81% 5.56% 4.32% 3.57% 1.33% 0.52% 0.57% -
Total Cost 43,539 58,678 80,145 89,295 132,246 164,734 152,689 -56.57%
-
Net Worth 51,611 49,685 49,099 48,266 46,869 44,844 42,958 12.97%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 51,611 49,685 49,099 48,266 46,869 44,844 42,958 12.97%
NOSH 67,028 67,142 67,260 67,037 66,956 66,931 67,122 -0.09%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 8.75% 7.49% 6.89% 7.14% 6.99% 6.59% 6.55% -
ROE 8.09% 9.57% 12.09% 14.23% 21.20% 25.94% 24.89% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 71.18 94.47 127.98 143.45 212.35 263.50 243.41 -55.84%
EPS 6.23 7.08 8.82 10.24 14.84 17.38 15.93 -46.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.73 0.72 0.70 0.67 0.64 13.08%
Adjusted Per Share Value based on latest NOSH - 67,037
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 11.03 14.67 19.90 22.23 32.87 40.78 37.78 -55.89%
EPS 0.96 1.10 1.37 1.59 2.30 2.69 2.47 -46.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1149 0.1135 0.1116 0.1084 0.1037 0.0993 12.97%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.40 0.38 0.12 0.25 0.22 0.38 0.30 -
P/RPS 0.56 0.40 0.09 0.17 0.10 0.14 0.12 178.47%
P/EPS 6.42 5.37 1.36 2.44 1.48 2.19 1.88 126.26%
EY 15.56 18.63 73.53 40.97 67.45 45.73 53.11 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.16 0.35 0.31 0.57 0.47 6.95%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 18/08/09 19/06/09 25/03/09 04/12/08 12/09/08 26/06/08 -
Price 0.38 0.40 0.20 0.06 0.08 0.30 0.37 -
P/RPS 0.53 0.42 0.16 0.04 0.04 0.11 0.15 131.45%
P/EPS 6.10 5.65 2.27 0.59 0.54 1.73 2.32 90.16%
EY 16.38 17.70 44.12 170.73 185.49 57.92 43.06 -47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.27 0.08 0.11 0.45 0.58 -10.60%

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