[VARIA] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 367.28%
YoY- 83.63%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 110,206 76,056 288,518 45,578 17,390 2,876 20,024 32.84%
PBT 7,558 4,860 29,882 2,040 1,112 -8,754 -37,282 -
Tax 0 0 0 2 0 0 37,282 -
NP 7,558 4,860 29,882 2,042 1,112 -8,754 0 -
-
NP to SH 7,558 4,860 29,882 2,042 1,112 -8,754 -37,282 -
-
Tax Rate 0.00% 0.00% 0.00% -0.10% 0.00% - - -
Total Cost 102,648 71,196 258,636 43,536 16,278 11,630 20,024 31.27%
-
Net Worth 44,892 33,471 25,460 6,717 7,368 8,043 20,101 14.31%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 44,892 33,471 25,460 6,717 7,368 8,043 20,101 14.31%
NOSH 67,003 66,942 67,000 67,171 66,987 67,029 67,005 -0.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 6.86% 6.39% 10.36% 4.48% 6.39% -304.38% 0.00% -
ROE 16.84% 14.52% 117.37% 30.40% 15.09% -108.83% -185.47% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 164.48 113.61 430.62 67.85 25.96 4.29 29.88 32.84%
EPS 11.28 7.26 44.60 3.04 1.66 -13.06 -55.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.50 0.38 0.10 0.11 0.12 0.30 14.31%
Adjusted Per Share Value based on latest NOSH - 66,961
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 25.93 17.90 67.89 10.72 4.09 0.68 4.71 32.84%
EPS 1.78 1.14 7.03 0.48 0.26 -2.06 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.0788 0.0599 0.0158 0.0173 0.0189 0.0473 14.30%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.38 0.55 0.44 0.55 0.55 0.58 0.68 -
P/RPS 0.23 0.48 0.10 0.81 2.12 13.52 2.28 -31.74%
P/EPS 3.37 7.58 0.99 18.09 33.13 -4.44 -1.22 -
EY 29.68 13.20 101.36 5.53 3.02 -22.52 -81.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.10 1.16 5.50 5.00 4.83 2.27 -20.55%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 -
Price 0.30 0.40 0.47 0.48 0.57 0.58 0.70 -
P/RPS 0.18 0.35 0.11 0.71 2.20 13.52 2.34 -34.76%
P/EPS 2.66 5.51 1.05 15.79 34.34 -4.44 -1.26 -
EY 37.60 18.15 94.89 6.33 2.91 -22.52 -79.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.80 1.24 4.80 5.18 4.83 2.33 -23.95%

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