[VARIA] YoY Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -44.64%
YoY- 40.75%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 36,172 20,124 51,840 92,168 75,796 234,032 7,460 30.08%
PBT 920 1,612 2,020 5,692 4,044 18,316 -768 -
Tax 52 -52 -56 0 0 0 4 53.31%
NP 972 1,560 1,964 5,692 4,044 18,316 -764 -
-
NP to SH 972 1,560 1,964 5,692 4,044 18,316 -764 -
-
Tax Rate -5.65% 3.23% 2.77% 0.00% 0.00% 0.00% - -
Total Cost 35,200 18,564 49,876 86,476 71,752 215,716 8,224 27.40%
-
Net Worth 45,899 45,051 49,099 42,958 32,137 15,419 5,268 43.42%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 45,899 45,051 49,099 42,958 32,137 15,419 5,268 43.42%
NOSH 67,499 67,241 67,260 67,122 66,953 67,042 65,862 0.40%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 2.69% 7.75% 3.79% 6.18% 5.34% 7.83% -10.24% -
ROE 2.12% 3.46% 4.00% 13.25% 12.58% 118.78% -14.50% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 53.59 29.93 77.07 137.31 113.21 349.08 11.33 29.54%
EPS 1.44 2.32 2.92 8.48 6.04 27.32 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.73 0.64 0.48 0.23 0.08 42.83%
Adjusted Per Share Value based on latest NOSH - 67,122
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 8.67 4.83 12.43 22.10 18.18 56.12 1.79 30.05%
EPS 0.23 0.37 0.47 1.36 0.97 4.39 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.108 0.1177 0.103 0.0771 0.037 0.0126 43.49%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.315 0.41 0.12 0.30 0.57 0.45 0.49 -
P/RPS 0.59 1.37 0.16 0.22 0.50 0.13 4.33 -28.25%
P/EPS 21.88 17.67 4.11 3.54 9.44 1.65 -42.24 -
EY 4.57 5.66 24.33 28.27 10.60 60.71 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.16 0.47 1.19 1.96 6.13 -35.04%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 30/05/11 25/05/10 19/06/09 26/06/08 28/06/07 27/06/06 28/06/05 -
Price 0.30 0.41 0.20 0.37 0.59 0.38 0.50 -
P/RPS 0.56 1.37 0.26 0.27 0.52 0.11 4.41 -29.09%
P/EPS 20.83 17.67 6.85 4.36 9.77 1.39 -43.10 -
EY 4.80 5.66 14.60 22.92 10.24 71.89 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 0.27 0.58 1.23 1.65 6.25 -35.72%

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