[VARIA] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 69.55%
YoY- -55.94%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 189,586 69,236 24,742 44,746 110,206 76,056 288,518 -6.75%
PBT 2,036 1,366 1,310 3,382 7,558 4,860 29,882 -36.06%
Tax -726 -472 -44 -52 0 0 0 -
NP 1,310 894 1,266 3,330 7,558 4,860 29,882 -40.59%
-
NP to SH 1,310 894 1,266 3,330 7,558 4,860 29,882 -40.59%
-
Tax Rate 35.66% 34.55% 3.36% 1.54% 0.00% 0.00% 0.00% -
Total Cost 188,276 68,342 23,476 41,416 102,648 71,196 258,636 -5.14%
-
Net Worth 48,790 46,034 45,118 49,481 44,892 33,471 25,460 11.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 48,790 46,034 45,118 49,481 44,892 33,471 25,460 11.43%
NOSH 66,836 66,716 67,340 66,867 67,003 66,942 67,000 -0.04%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 0.69% 1.29% 5.12% 7.44% 6.86% 6.39% 10.36% -
ROE 2.68% 1.94% 2.81% 6.73% 16.84% 14.52% 117.37% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 283.66 103.78 36.74 66.92 164.48 113.61 430.62 -6.71%
EPS 1.96 1.34 1.88 4.98 11.28 7.26 44.60 -40.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.67 0.74 0.67 0.50 0.38 11.48%
Adjusted Per Share Value based on latest NOSH - 67,142
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 44.61 16.29 5.82 10.53 25.93 17.90 67.89 -6.75%
EPS 0.31 0.21 0.30 0.78 1.78 1.14 7.03 -40.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1083 0.1062 0.1164 0.1056 0.0788 0.0599 11.44%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.29 0.30 0.35 0.38 0.38 0.55 0.44 -
P/RPS 0.10 0.29 0.95 0.57 0.23 0.48 0.10 0.00%
P/EPS 14.80 22.39 18.62 7.63 3.37 7.58 0.99 56.88%
EY 6.76 4.47 5.37 13.11 29.68 13.20 101.36 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.52 0.51 0.57 1.10 1.16 -16.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 21/09/11 27/09/10 18/08/09 12/09/08 26/09/07 25/09/06 -
Price 0.31 0.25 0.46 0.40 0.30 0.40 0.47 -
P/RPS 0.11 0.24 1.25 0.60 0.18 0.35 0.11 0.00%
P/EPS 15.82 18.66 24.47 8.03 2.66 5.51 1.05 57.09%
EY 6.32 5.36 4.09 12.45 37.60 18.15 94.89 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.69 0.54 0.45 0.80 1.24 -16.49%

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