[VARIA] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -4.37%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 170,862 109,543 114,545 64,324 46,089 42,077 29,329 224.11%
PBT 3,697 3,512 1,405 1,230 1,031 1,204 -5,915 -
Tax -893 -569 -505 -376 -138 -164 -88 369.38%
NP 2,804 2,943 900 854 893 1,040 -6,003 -
-
NP to SH 2,804 2,943 900 854 893 1,040 -6,003 -
-
Tax Rate 24.15% 16.20% 35.94% 30.57% 13.39% 13.62% - -
Total Cost 168,058 106,600 113,645 63,470 45,196 41,037 35,332 183.10%
-
Net Worth 46,800 48,175 46,627 46,919 45,899 45,795 46,292 0.73%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 46,800 48,175 46,627 46,919 45,899 45,795 46,292 0.73%
NOSH 65,000 66,910 67,575 67,999 67,499 67,346 68,076 -3.03%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 1.64% 2.69% 0.79% 1.33% 1.94% 2.47% -20.47% -
ROE 5.99% 6.11% 1.93% 1.82% 1.95% 2.27% -12.97% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 262.86 163.72 169.51 94.59 68.28 62.48 43.08 234.28%
EPS 4.31 4.40 1.33 1.26 1.32 1.54 -8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.69 0.68 0.68 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 67,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 39.51 25.33 26.48 14.87 10.66 9.73 6.78 224.17%
EPS 0.65 0.68 0.21 0.20 0.21 0.24 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1114 0.1078 0.1085 0.1061 0.1059 0.107 0.74%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.29 0.23 0.30 0.315 0.335 0.25 -
P/RPS 0.11 0.18 0.14 0.32 0.46 0.54 0.58 -67.02%
P/EPS 6.49 6.59 17.27 23.89 23.81 21.69 -2.84 -
EY 15.41 15.17 5.79 4.19 4.20 4.61 -35.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.33 0.43 0.46 0.49 0.37 3.57%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 -
Price 0.28 0.28 0.23 0.25 0.30 0.32 0.32 -
P/RPS 0.11 0.17 0.14 0.26 0.44 0.51 0.74 -71.97%
P/EPS 6.49 6.37 17.27 19.91 22.68 20.72 -3.63 -
EY 15.41 15.71 5.79 5.02 4.41 4.83 -27.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.33 0.36 0.44 0.47 0.47 -11.70%

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