[VARIA] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -5.86%
YoY- 21.87%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 120,949 122,054 95,345 87,927 84,262 136,099 130,189 -4.80%
PBT 5,605 5,661 4,967 4,178 4,345 4,295 3,758 30.63%
Tax -1,862 -1,762 -603 -397 -427 -714 -601 112.96%
NP 3,743 3,899 4,364 3,781 3,918 3,581 3,157 12.05%
-
NP to SH 3,240 3,792 4,190 3,840 4,079 3,581 3,157 1.74%
-
Tax Rate 33.22% 31.13% 12.14% 9.50% 9.83% 16.62% 15.99% -
Total Cost 117,206 118,155 90,981 84,146 80,344 132,518 127,032 -5.23%
-
Net Worth 55,609 55,609 53,600 52,930 52,930 52,262 49,841 7.59%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 55,609 55,609 53,600 52,930 52,930 52,262 49,841 7.59%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,352 -0.34%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 3.09% 3.19% 4.58% 4.30% 4.65% 2.63% 2.42% -
ROE 5.83% 6.82% 7.82% 7.25% 7.71% 6.85% 6.33% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 180.52 182.17 142.31 131.23 125.76 203.12 193.29 -4.46%
EPS 4.84 5.66 6.25 5.73 6.09 5.34 4.69 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.80 0.79 0.79 0.78 0.74 7.97%
Adjusted Per Share Value based on latest NOSH - 67,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 29.00 29.27 22.86 21.09 20.21 32.64 31.22 -4.81%
EPS 0.78 0.91 1.00 0.92 0.98 0.86 0.76 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1334 0.1285 0.1269 0.1269 0.1253 0.1195 7.63%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.625 0.385 0.36 0.40 0.35 0.405 0.35 -
P/RPS 0.35 0.21 0.25 0.30 0.28 0.20 0.18 55.97%
P/EPS 12.92 6.80 5.76 6.98 5.75 7.58 7.47 44.23%
EY 7.74 14.70 17.37 14.33 17.39 13.20 13.39 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.45 0.51 0.44 0.52 0.47 36.67%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 28/05/14 20/03/14 17/12/13 19/09/13 30/05/13 20/03/13 13/12/12 -
Price 0.52 0.56 0.345 0.38 0.49 0.36 0.35 -
P/RPS 0.29 0.31 0.24 0.29 0.39 0.18 0.18 37.55%
P/EPS 10.75 9.89 5.52 6.63 8.05 6.74 7.47 27.55%
EY 9.30 10.11 18.13 15.08 12.42 14.85 13.39 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.43 0.48 0.62 0.46 0.47 21.63%

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