[VARIA] QoQ TTM Result on 31-Oct-2000 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -41.92%
YoY- -359.13%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 27,212 35,312 35,808 52,286 75,685 103,930 95,322 -56.67%
PBT -11,870 -13,088 -20,321 -14,374 -10,336 -5,665 -1,619 277.85%
Tax 14,451 15,268 20,321 14,374 12,442 11,244 7,198 59.21%
NP 2,581 2,180 0 0 2,106 5,579 5,579 -40.21%
-
NP to SH -13,095 -14,313 -20,561 -14,457 -10,187 -5,897 -1,829 271.91%
-
Tax Rate - - - - - - - -
Total Cost 24,631 33,132 35,808 52,286 73,579 98,351 89,743 -57.80%
-
Net Worth 72,848 73,113 68,356 78,386 80,360 81,091 80 9333.83%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 72,848 73,113 68,356 78,386 80,360 81,091 80 9333.83%
NOSH 66,833 67,076 67,016 66,996 66,967 67,018 63 10345.85%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 9.48% 6.17% 0.00% 0.00% 2.78% 5.37% 5.85% -
ROE -17.98% -19.58% -30.08% -18.44% -12.68% -7.27% -2,275.47% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 40.72 52.64 53.43 78.04 113.02 155.08 150,609.10 -99.58%
EPS -19.59 -21.34 -30.68 -21.58 -15.21 -8.80 -2,889.83 -96.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.02 1.17 1.20 1.21 1.27 -9.69%
Adjusted Per Share Value based on latest NOSH - 66,996
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 6.40 8.31 8.43 12.30 17.81 24.45 22.43 -56.69%
EPS -3.08 -3.37 -4.84 -3.40 -2.40 -1.39 -0.43 272.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.172 0.1608 0.1844 0.1891 0.1908 0.0002 8959.57%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.63 0.63 0.90 1.18 1.50 1.76 1.74 -
P/RPS 1.55 1.20 1.68 1.51 1.33 1.13 0.00 -
P/EPS -3.22 -2.95 -2.93 -5.47 -9.86 -20.00 -0.06 1326.23%
EY -31.10 -33.87 -34.09 -18.29 -10.14 -5.00 -1,660.82 -92.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.88 1.01 1.25 1.45 1.37 -43.64%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 02/10/01 27/06/01 23/03/01 20/12/00 10/10/00 22/06/00 - -
Price 0.62 0.57 0.76 0.95 1.12 1.57 0.00 -
P/RPS 1.52 1.08 1.42 1.22 0.99 1.01 0.00 -
P/EPS -3.16 -2.67 -2.48 -4.40 -7.36 -17.84 0.00 -
EY -31.60 -37.44 -40.37 -22.71 -13.58 -5.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.75 0.81 0.93 1.30 0.00 -

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