[VARIA] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 20.74%
YoY- 76.52%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 288,518 45,578 17,390 2,876 20,024 23,194 40,390 38.75%
PBT 29,882 2,040 1,112 -8,754 -37,282 7,176 -9,726 -
Tax 0 2 0 0 37,282 -2,014 9,726 -
NP 29,882 2,042 1,112 -8,754 0 5,162 0 -
-
NP to SH 29,882 2,042 1,112 -8,754 -37,282 5,162 -9,770 -
-
Tax Rate 0.00% -0.10% 0.00% - - 28.07% - -
Total Cost 258,636 43,536 16,278 11,630 20,024 18,032 40,390 36.25%
-
Net Worth 25,460 6,717 7,368 8,043 20,101 73,072 80,411 -17.43%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 25,460 6,717 7,368 8,043 20,101 73,072 80,411 -17.43%
NOSH 67,000 67,171 66,987 67,029 67,005 67,038 67,009 -0.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 10.36% 4.48% 6.39% -304.38% 0.00% 22.26% 0.00% -
ROE 117.37% 30.40% 15.09% -108.83% -185.47% 7.06% -12.15% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 430.62 67.85 25.96 4.29 29.88 34.60 60.27 38.76%
EPS 44.60 3.04 1.66 -13.06 -55.64 7.70 -14.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.10 0.11 0.12 0.30 1.09 1.20 -17.43%
Adjusted Per Share Value based on latest NOSH - 67,136
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 69.19 10.93 4.17 0.69 4.80 5.56 9.69 38.74%
EPS 7.17 0.49 0.27 -2.10 -8.94 1.24 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0161 0.0177 0.0193 0.0482 0.1752 0.1928 -17.42%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.44 0.55 0.55 0.58 0.68 0.63 1.50 -
P/RPS 0.10 0.81 2.12 13.52 2.28 1.82 2.49 -41.46%
P/EPS 0.99 18.09 33.13 -4.44 -1.22 8.18 -10.29 -
EY 101.36 5.53 3.02 -22.52 -81.82 12.22 -9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 5.50 5.00 4.83 2.27 0.58 1.25 -1.23%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 02/10/01 10/10/00 -
Price 0.47 0.48 0.57 0.58 0.70 0.62 1.12 -
P/RPS 0.11 0.71 2.20 13.52 2.34 1.79 1.86 -37.56%
P/EPS 1.05 15.79 34.34 -4.44 -1.26 8.05 -7.68 -
EY 94.89 6.33 2.91 -22.52 -79.49 12.42 -13.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 4.80 5.18 4.83 2.33 0.57 0.93 4.90%

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