[VARIA] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -32.74%
YoY- 478.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 0 108,984 69,680 74,100 281,448 36,172 20,124 -
PBT 0 7,360 1,636 1,860 1,660 920 1,612 -
Tax 0 -540 -496 -96 -1,244 52 -52 -
NP 0 6,820 1,140 1,764 416 972 1,560 -
-
NP to SH 0 4,080 200 2,408 416 972 1,560 -
-
Tax Rate - 7.34% 30.32% 5.16% 74.94% -5.65% 3.23% -
Total Cost 0 102,164 68,540 72,336 281,032 35,200 18,564 -
-
Net Worth 0 58,959 55,609 52,930 46,800 45,899 45,051 -
Dividend
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 0 58,959 55,609 52,930 46,800 45,899 45,051 -
NOSH 67,000 67,000 67,000 67,000 65,000 67,499 67,241 -0.06%
Ratio Analysis
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 0.00% 6.26% 1.64% 2.38% 0.15% 2.69% 7.75% -
ROE 0.00% 6.92% 0.36% 4.55% 0.89% 2.12% 3.46% -
Per Share
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.00 162.66 104.00 110.60 433.00 53.59 29.93 -
EPS 0.00 6.08 0.28 3.60 0.64 1.44 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.83 0.79 0.72 0.68 0.67 -
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.00 25.20 16.11 17.13 65.07 8.36 4.65 -
EPS 0.00 0.94 0.05 0.56 0.10 0.22 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1363 0.1286 0.1224 0.1082 0.1061 0.1042 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.37 0.415 0.625 0.35 0.28 0.315 0.41 -
P/RPS 0.00 0.26 0.60 0.32 0.06 0.59 1.37 -
P/EPS 0.00 6.81 209.38 9.74 43.75 21.88 17.67 -
EY 0.00 14.67 0.48 10.27 2.29 4.57 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.75 0.44 0.39 0.46 0.61 -
Price Multiplier on Announcement Date
30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date - 27/05/15 28/05/14 30/05/13 30/05/12 30/05/11 25/05/10 -
Price 0.00 0.38 0.52 0.49 0.28 0.30 0.41 -
P/RPS 0.00 0.23 0.50 0.44 0.06 0.56 1.37 -
P/EPS 0.00 6.24 174.20 13.63 43.75 20.83 17.67 -
EY 0.00 16.03 0.57 7.33 2.29 4.80 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.63 0.62 0.39 0.44 0.61 -

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