[VARIA] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -26.14%
YoY- -243.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 64,324 46,089 42,077 29,329 30,399 32,472 40,401 36.46%
PBT 1,230 1,031 1,204 -5,915 -4,633 -3,699 -3,597 -
Tax -376 -138 -164 -88 -126 -128 -129 104.44%
NP 854 893 1,040 -6,003 -4,759 -3,827 -3,726 -
-
NP to SH 854 893 1,040 -6,003 -4,759 -3,827 -3,726 -
-
Tax Rate 30.57% 13.39% 13.62% - - - - -
Total Cost 63,470 45,196 41,037 35,332 35,158 36,299 44,127 27.50%
-
Net Worth 46,919 45,899 45,795 46,292 45,224 45,051 44,214 4.04%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,919 45,899 45,795 46,292 45,224 45,051 44,214 4.04%
NOSH 67,999 67,499 67,346 68,076 67,499 67,241 66,991 1.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.33% 1.94% 2.47% -20.47% -15.66% -11.79% -9.22% -
ROE 1.82% 1.95% 2.27% -12.97% -10.52% -8.49% -8.43% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 94.59 68.28 62.48 43.08 45.04 48.29 60.31 35.10%
EPS 1.26 1.32 1.54 -8.82 -7.05 -5.69 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.68 0.67 0.67 0.66 3.01%
Adjusted Per Share Value based on latest NOSH - 68,076
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 14.87 10.66 9.73 6.78 7.03 7.51 9.34 36.46%
EPS 0.20 0.21 0.24 -1.39 -1.10 -0.88 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1061 0.1059 0.107 0.1046 0.1042 0.1022 4.07%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.30 0.315 0.335 0.25 0.35 0.41 0.42 -
P/RPS 0.32 0.46 0.54 0.58 0.78 0.85 0.70 -40.74%
P/EPS 23.89 23.81 21.69 -2.84 -4.96 -7.20 -7.55 -
EY 4.19 4.20 4.61 -35.27 -20.14 -13.88 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.49 0.37 0.52 0.61 0.64 -23.34%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 -
Price 0.25 0.30 0.32 0.32 0.46 0.41 0.35 -
P/RPS 0.26 0.44 0.51 0.74 1.02 0.85 0.58 -41.51%
P/EPS 19.91 22.68 20.72 -3.63 -6.52 -7.20 -6.29 -
EY 5.02 4.41 4.83 -27.56 -15.33 -13.88 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.47 0.47 0.69 0.61 0.53 -22.78%

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