[VARIA] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 0.19%
YoY- 250.78%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 87,927 84,262 136,099 130,189 169,718 170,862 109,543 -13.64%
PBT 4,178 4,345 4,295 3,758 3,848 3,697 3,512 12.28%
Tax -397 -427 -714 -601 -697 -893 -569 -21.35%
NP 3,781 3,918 3,581 3,157 3,151 2,804 2,943 18.19%
-
NP to SH 3,840 4,079 3,581 3,157 3,151 2,804 2,943 19.42%
-
Tax Rate 9.50% 9.83% 16.62% 15.99% 18.11% 24.15% 16.20% -
Total Cost 84,146 80,344 132,518 127,032 166,567 168,058 106,600 -14.60%
-
Net Worth 52,930 52,930 52,262 49,841 49,052 46,800 48,175 6.48%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 52,930 52,930 52,262 49,841 49,052 46,800 48,175 6.48%
NOSH 67,000 67,000 67,000 67,352 67,195 65,000 66,910 0.08%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.30% 4.65% 2.63% 2.42% 1.86% 1.64% 2.69% -
ROE 7.25% 7.71% 6.85% 6.33% 6.42% 5.99% 6.11% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 131.23 125.76 203.12 193.29 252.57 262.86 163.72 -13.72%
EPS 5.73 6.09 5.34 4.69 4.69 4.31 4.40 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.74 0.73 0.72 0.72 6.38%
Adjusted Per Share Value based on latest NOSH - 67,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 20.33 19.48 31.47 30.10 39.24 39.51 25.33 -13.64%
EPS 0.89 0.94 0.83 0.73 0.73 0.65 0.68 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1224 0.1208 0.1152 0.1134 0.1082 0.1114 6.48%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.40 0.35 0.405 0.35 0.29 0.28 0.29 -
P/RPS 0.30 0.28 0.20 0.18 0.11 0.11 0.18 40.61%
P/EPS 6.98 5.75 7.58 7.47 6.18 6.49 6.59 3.91%
EY 14.33 17.39 13.20 13.39 16.17 15.41 15.17 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.47 0.40 0.39 0.40 17.59%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 30/05/13 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 -
Price 0.38 0.49 0.36 0.35 0.31 0.28 0.28 -
P/RPS 0.29 0.39 0.18 0.18 0.12 0.11 0.17 42.81%
P/EPS 6.63 8.05 6.74 7.47 6.61 6.49 6.37 2.70%
EY 15.08 12.42 14.85 13.39 15.13 15.41 15.71 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.46 0.47 0.42 0.39 0.39 14.86%

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