[VARIA] YoY Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -18.85%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 93,242 189,586 69,236 24,742 44,746 110,206 76,056 3.45%
PBT 1,800 2,036 1,366 1,310 3,382 7,558 4,860 -15.24%
Tax -92 -726 -472 -44 -52 0 0 -
NP 1,708 1,310 894 1,266 3,330 7,558 4,860 -15.98%
-
NP to SH 1,828 1,310 894 1,266 3,330 7,558 4,860 -15.02%
-
Tax Rate 5.11% 35.66% 34.55% 3.36% 1.54% 0.00% 0.00% -
Total Cost 91,534 188,276 68,342 23,476 41,416 102,648 71,196 4.27%
-
Net Worth 52,930 48,790 46,034 45,118 49,481 44,892 33,471 7.92%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 52,930 48,790 46,034 45,118 49,481 44,892 33,471 7.92%
NOSH 67,000 66,836 66,716 67,340 66,867 67,003 66,942 0.01%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 1.83% 0.69% 1.29% 5.12% 7.44% 6.86% 6.39% -
ROE 3.45% 2.68% 1.94% 2.81% 6.73% 16.84% 14.52% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 139.17 283.66 103.78 36.74 66.92 164.48 113.61 3.43%
EPS 2.72 1.96 1.34 1.88 4.98 11.28 7.26 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.69 0.67 0.74 0.67 0.50 7.91%
Adjusted Per Share Value based on latest NOSH - 67,499
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 21.56 43.83 16.01 5.72 10.35 25.48 17.59 3.44%
EPS 0.42 0.30 0.21 0.29 0.77 1.75 1.12 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1128 0.1064 0.1043 0.1144 0.1038 0.0774 7.93%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.40 0.29 0.30 0.35 0.38 0.38 0.55 -
P/RPS 0.29 0.10 0.29 0.95 0.57 0.23 0.48 -8.04%
P/EPS 14.66 14.80 22.39 18.62 7.63 3.37 7.58 11.60%
EY 6.82 6.76 4.47 5.37 13.11 29.68 13.20 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.43 0.52 0.51 0.57 1.10 -12.01%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 19/09/13 20/09/12 21/09/11 27/09/10 18/08/09 12/09/08 26/09/07 -
Price 0.38 0.31 0.25 0.46 0.40 0.30 0.40 -
P/RPS 0.27 0.11 0.24 1.25 0.60 0.18 0.35 -4.22%
P/EPS 13.93 15.82 18.66 24.47 8.03 2.66 5.51 16.70%
EY 7.18 6.32 5.36 4.09 12.45 37.60 18.15 -14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.36 0.69 0.54 0.45 0.80 -8.15%

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