[VARIA] YoY Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 267.05%
YoY- 2497.38%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 51,840 92,168 75,796 234,032 7,460 20,320 2,128 70.17%
PBT 2,020 5,692 4,044 18,316 -768 756 -11,044 -
Tax -56 0 0 0 4 0 0 -
NP 1,964 5,692 4,044 18,316 -764 756 -11,044 -
-
NP to SH 1,964 5,692 4,044 18,316 -764 756 -11,044 -
-
Tax Rate 2.77% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 49,876 86,476 71,752 215,716 8,224 19,564 13,172 24.82%
-
Net Worth 49,099 42,958 32,137 15,419 5,268 6,750 9,382 31.73%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 49,099 42,958 32,137 15,419 5,268 6,750 9,382 31.73%
NOSH 67,260 67,122 66,953 67,042 65,862 67,499 67,014 0.06%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 3.79% 6.18% 5.34% 7.83% -10.24% 3.72% -518.99% -
ROE 4.00% 13.25% 12.58% 118.78% -14.50% 11.20% -117.71% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 77.07 137.31 113.21 349.08 11.33 30.10 3.18 70.03%
EPS 2.92 8.48 6.04 27.32 -1.16 1.12 -16.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.64 0.48 0.23 0.08 0.10 0.14 31.65%
Adjusted Per Share Value based on latest NOSH - 67,042
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 12.43 22.10 18.18 56.12 1.79 4.87 0.51 70.19%
EPS 0.47 1.36 0.97 4.39 -0.18 0.18 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.103 0.0771 0.037 0.0126 0.0162 0.0225 31.72%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.12 0.30 0.57 0.45 0.49 0.68 0.50 -
P/RPS 0.16 0.22 0.50 0.13 4.33 2.26 15.75 -53.42%
P/EPS 4.11 3.54 9.44 1.65 -42.24 60.71 -3.03 -
EY 24.33 28.27 10.60 60.71 -2.37 1.65 -32.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.47 1.19 1.96 6.13 6.80 3.57 -40.37%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 19/06/09 26/06/08 28/06/07 27/06/06 28/06/05 28/06/04 27/06/03 -
Price 0.20 0.37 0.59 0.38 0.50 0.80 0.42 -
P/RPS 0.26 0.27 0.52 0.11 4.41 2.66 13.23 -48.02%
P/EPS 6.85 4.36 9.77 1.39 -43.10 71.43 -2.55 -
EY 14.60 22.92 10.24 71.89 -2.32 1.40 -39.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.58 1.23 1.65 6.25 8.00 3.00 -33.03%

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