[VARIA] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 214.9%
YoY- 46.53%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 86,212 107,008 93,242 189,586 69,236 24,742 44,746 11.54%
PBT 5,530 1,108 1,800 2,036 1,366 1,310 3,382 8.53%
Tax -516 -440 -92 -726 -472 -44 -52 46.56%
NP 5,014 668 1,708 1,310 894 1,266 3,330 7.05%
-
NP to SH 3,898 552 1,828 1,310 894 1,266 3,330 2.65%
-
Tax Rate 9.33% 39.71% 5.11% 35.66% 34.55% 3.36% 1.54% -
Total Cost 81,198 106,340 91,534 188,276 68,342 23,476 41,416 11.86%
-
Net Worth 59,629 56,279 52,930 48,790 46,034 45,118 49,481 3.15%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 59,629 56,279 52,930 48,790 46,034 45,118 49,481 3.15%
NOSH 67,000 67,000 67,000 66,836 66,716 67,340 66,867 0.03%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 5.82% 0.62% 1.83% 0.69% 1.29% 5.12% 7.44% -
ROE 6.54% 0.98% 3.45% 2.68% 1.94% 2.81% 6.73% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 128.67 159.71 139.17 283.66 103.78 36.74 66.92 11.50%
EPS 5.82 0.82 2.72 1.96 1.34 1.88 4.98 2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.79 0.73 0.69 0.67 0.74 3.12%
Adjusted Per Share Value based on latest NOSH - 67,195
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 20.67 25.66 22.36 45.46 16.60 5.93 10.73 11.54%
EPS 0.93 0.13 0.44 0.31 0.21 0.30 0.80 2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.135 0.1269 0.117 0.1104 0.1082 0.1187 3.15%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.37 0.56 0.40 0.29 0.30 0.35 0.38 -
P/RPS 0.29 0.35 0.29 0.10 0.29 0.95 0.57 -10.64%
P/EPS 6.36 67.97 14.66 14.80 22.39 18.62 7.63 -2.98%
EY 15.72 1.47 6.82 6.76 4.47 5.37 13.11 3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 0.51 0.40 0.43 0.52 0.51 -3.18%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 15/09/15 25/09/14 19/09/13 20/09/12 21/09/11 27/09/10 18/08/09 -
Price 0.36 0.54 0.38 0.31 0.25 0.46 0.40 -
P/RPS 0.28 0.34 0.27 0.11 0.24 1.25 0.60 -11.92%
P/EPS 6.19 65.54 13.93 15.82 18.66 24.47 8.03 -4.24%
EY 16.16 1.53 7.18 6.32 5.36 4.09 12.45 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.64 0.48 0.42 0.36 0.69 0.54 -4.87%

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