[VARIA] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
19-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -71.4%
YoY- -65.5%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 281,448 36,172 20,124 51,840 92,168 75,796 234,032 3.11%
PBT 1,660 920 1,612 2,020 5,692 4,044 18,316 -32.95%
Tax -1,244 52 -52 -56 0 0 0 -
NP 416 972 1,560 1,964 5,692 4,044 18,316 -46.75%
-
NP to SH 416 972 1,560 1,964 5,692 4,044 18,316 -46.75%
-
Tax Rate 74.94% -5.65% 3.23% 2.77% 0.00% 0.00% 0.00% -
Total Cost 281,032 35,200 18,564 49,876 86,476 71,752 215,716 4.50%
-
Net Worth 46,800 45,899 45,051 49,099 42,958 32,137 15,419 20.30%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 46,800 45,899 45,051 49,099 42,958 32,137 15,419 20.30%
NOSH 65,000 67,499 67,241 67,260 67,122 66,953 67,042 -0.51%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 0.15% 2.69% 7.75% 3.79% 6.18% 5.34% 7.83% -
ROE 0.89% 2.12% 3.46% 4.00% 13.25% 12.58% 118.78% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 433.00 53.59 29.93 77.07 137.31 113.21 349.08 3.65%
EPS 0.64 1.44 2.32 2.92 8.48 6.04 27.32 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.67 0.73 0.64 0.48 0.23 20.92%
Adjusted Per Share Value based on latest NOSH - 67,260
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 65.07 8.36 4.65 11.99 21.31 17.53 54.11 3.11%
EPS 0.10 0.22 0.36 0.45 1.32 0.94 4.23 -46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1061 0.1042 0.1135 0.0993 0.0743 0.0357 20.27%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.28 0.315 0.41 0.12 0.30 0.57 0.45 -
P/RPS 0.06 0.59 1.37 0.16 0.22 0.50 0.13 -12.08%
P/EPS 43.75 21.88 17.67 4.11 3.54 9.44 1.65 72.59%
EY 2.29 4.57 5.66 24.33 28.27 10.60 60.71 -42.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.61 0.16 0.47 1.19 1.96 -23.57%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/05/12 30/05/11 25/05/10 19/06/09 26/06/08 28/06/07 27/06/06 -
Price 0.28 0.30 0.41 0.20 0.37 0.59 0.38 -
P/RPS 0.06 0.56 1.37 0.26 0.27 0.52 0.11 -9.60%
P/EPS 43.75 20.83 17.67 6.85 4.36 9.77 1.39 77.59%
EY 2.29 4.80 5.66 14.60 22.92 10.24 71.89 -43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.61 0.27 0.58 1.23 1.65 -21.35%

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