[VARIA] QoQ TTM Result on 31-Jul-2001 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
02-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 8.51%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 29,286 31,785 31,838 27,212 35,312 35,808 52,286 -32.12%
PBT -42,185 -37,713 -9,713 -11,870 -13,088 -20,321 -14,374 105.38%
Tax 498 -509 12,399 14,451 15,268 20,321 14,374 -89.43%
NP -41,687 -38,222 2,686 2,581 2,180 0 0 -
-
NP to SH -41,687 -38,222 -10,826 -13,095 -14,313 -20,561 -14,457 102.98%
-
Tax Rate - - - - - - - -
Total Cost 70,973 70,007 29,152 24,631 33,132 35,808 52,286 22.66%
-
Net Worth 37,479 38,859 72,187 72,848 73,113 68,356 78,386 -38.93%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 37,479 38,859 72,187 72,848 73,113 68,356 78,386 -38.93%
NOSH 66,927 66,999 65,625 66,833 67,076 67,016 66,996 -0.06%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin -142.34% -120.25% 8.44% 9.48% 6.17% 0.00% 0.00% -
ROE -111.23% -98.36% -15.00% -17.98% -19.58% -30.08% -18.44% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 43.76 47.44 48.52 40.72 52.64 53.43 78.04 -32.07%
EPS -62.29 -57.05 -16.50 -19.59 -21.34 -30.68 -21.58 103.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 1.10 1.09 1.09 1.02 1.17 -38.89%
Adjusted Per Share Value based on latest NOSH - 66,833
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 7.02 7.62 7.64 6.53 8.47 8.59 12.54 -32.14%
EPS -10.00 -9.17 -2.60 -3.14 -3.43 -4.93 -3.47 102.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.0932 0.1731 0.1747 0.1753 0.1639 0.188 -38.93%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 0.65 0.79 0.62 0.63 0.63 0.90 1.18 -
P/RPS 1.49 1.67 1.28 1.55 1.20 1.68 1.51 -0.88%
P/EPS -1.04 -1.38 -3.76 -3.22 -2.95 -2.93 -5.47 -67.03%
EY -95.83 -72.21 -26.61 -31.10 -33.87 -34.09 -18.29 202.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 0.56 0.58 0.58 0.88 1.01 9.69%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 27/06/02 28/03/02 11/12/01 02/10/01 27/06/01 23/03/01 20/12/00 -
Price 0.60 0.69 0.88 0.62 0.57 0.76 0.95 -
P/RPS 1.37 1.45 1.81 1.52 1.08 1.42 1.22 8.06%
P/EPS -0.96 -1.21 -5.33 -3.16 -2.67 -2.48 -4.40 -63.85%
EY -103.81 -82.68 -18.75 -31.60 -37.44 -40.37 -22.71 176.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.19 0.80 0.57 0.52 0.75 0.81 20.45%

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