[VARIA] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 12.25%
YoY- 779.65%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 94,255 160,927 200,486 220,885 211,754 146,927 90,284 2.91%
PBT 7,306 16,249 19,817 21,250 19,505 10,355 5,584 19.68%
Tax -40 -40 -40 -24 -595 -595 -594 -83.52%
NP 7,266 16,209 19,777 21,226 18,910 9,760 4,990 28.55%
-
NP to SH 7,266 16,209 19,777 21,226 18,910 9,760 4,990 28.55%
-
Tax Rate 0.55% 0.25% 0.20% 0.11% 3.05% 5.75% 10.64% -
Total Cost 86,989 144,718 180,709 199,659 192,844 137,167 85,294 1.32%
-
Net Worth 33,466 32,137 30,800 28,822 25,452 15,419 10,712 114.15%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 33,466 32,137 30,800 28,822 25,452 15,419 10,712 114.15%
NOSH 66,933 66,953 66,957 67,029 66,981 67,042 66,950 -0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 7.71% 10.07% 9.86% 9.61% 8.93% 6.64% 5.53% -
ROE 21.71% 50.44% 64.21% 73.64% 74.29% 63.30% 46.58% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.82 240.36 299.42 329.53 316.14 219.16 134.85 2.93%
EPS 10.86 24.21 29.54 31.67 28.23 14.56 7.45 28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.43 0.38 0.23 0.16 114.19%
Adjusted Per Share Value based on latest NOSH - 67,029
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 21.79 37.21 46.36 51.07 48.96 33.97 20.87 2.92%
EPS 1.68 3.75 4.57 4.91 4.37 2.26 1.15 28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0743 0.0712 0.0666 0.0589 0.0357 0.0248 114.00%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.55 0.57 0.68 0.74 0.44 0.45 0.30 -
P/RPS 0.39 0.24 0.23 0.22 0.14 0.21 0.22 46.62%
P/EPS 5.07 2.35 2.30 2.34 1.56 3.09 4.03 16.58%
EY 19.74 42.47 43.44 42.79 64.16 32.35 24.84 -14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 1.48 1.72 1.16 1.96 1.88 -30.11%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 28/06/07 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 -
Price 0.40 0.59 0.60 0.69 0.47 0.38 0.26 -
P/RPS 0.28 0.25 0.20 0.21 0.15 0.17 0.19 29.59%
P/EPS 3.68 2.44 2.03 2.18 1.66 2.61 3.49 3.60%
EY 27.14 41.03 49.23 45.89 60.07 38.31 28.67 -3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 1.30 1.60 1.24 1.65 1.63 -37.86%

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