[VARIA] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -10.93%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 176,365 163,383 159,290 109,026 94,255 160,927 200,486 -8.19%
PBT 11,692 10,755 10,343 6,497 7,306 16,249 19,817 -29.67%
Tax -61 -61 -61 -25 -40 -40 -40 32.52%
NP 11,631 10,694 10,282 6,472 7,266 16,209 19,777 -29.82%
-
NP to SH 11,631 10,694 10,282 6,472 7,266 16,209 19,777 -29.82%
-
Tax Rate 0.52% 0.57% 0.59% 0.38% 0.55% 0.25% 0.20% -
Total Cost 164,734 152,689 149,008 102,554 86,989 144,718 180,709 -5.98%
-
Net Worth 44,844 42,958 41,550 36,836 33,466 32,137 30,800 28.48%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 44,844 42,958 41,550 36,836 33,466 32,137 30,800 28.48%
NOSH 66,931 67,122 67,016 66,974 66,933 66,953 66,957 -0.02%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.59% 6.55% 6.45% 5.94% 7.71% 10.07% 9.86% -
ROE 25.94% 24.89% 24.75% 17.57% 21.71% 50.44% 64.21% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 263.50 243.41 237.69 162.79 140.82 240.36 299.42 -8.17%
EPS 17.38 15.93 15.34 9.66 10.86 24.21 29.54 -29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.55 0.50 0.48 0.46 28.52%
Adjusted Per Share Value based on latest NOSH - 66,974
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 40.78 37.78 36.83 25.21 21.79 37.21 46.36 -8.20%
EPS 2.69 2.47 2.38 1.50 1.68 3.75 4.57 -29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.0993 0.0961 0.0852 0.0774 0.0743 0.0712 28.51%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.30 0.30 0.46 0.55 0.57 0.68 -
P/RPS 0.14 0.12 0.13 0.28 0.39 0.24 0.23 -28.19%
P/EPS 2.19 1.88 1.96 4.76 5.07 2.35 2.30 -3.21%
EY 45.73 53.11 51.14 21.01 19.74 42.47 43.44 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.84 1.10 1.19 1.48 -47.09%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 30/03/07 -
Price 0.30 0.37 0.16 0.35 0.40 0.59 0.60 -
P/RPS 0.11 0.15 0.07 0.22 0.28 0.25 0.20 -32.89%
P/EPS 1.73 2.32 1.04 3.62 3.68 2.44 2.03 -10.12%
EY 57.92 43.06 95.89 27.61 27.14 41.03 49.23 11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.26 0.64 0.80 1.23 1.30 -50.73%

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