[VARIA] YoY Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
11-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -30.62%
YoY- 138.1%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 19,017 2,953 14,373 32,650 37,946 134,909 2.08%
PBT -342 -4,648 -28,737 5,100 -9,044 10,972 -
Tax 0 0 0 -1,518 9,044 -765 -
NP -342 -4,648 -28,737 3,581 0 10,206 -
-
NP to SH -342 -4,648 -28,737 3,581 -9,398 10,206 -
-
Tax Rate - - - 29.76% - 6.97% -
Total Cost 19,359 7,601 43,110 29,069 37,946 124,702 1.97%
-
Net Worth 6,763 8,715 17,419 73,680 78,396 97,110 2.84%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 6,763 8,715 17,419 73,680 78,396 97,110 2.84%
NOSH 67,631 67,038 66,997 66,982 67,005 66,972 -0.01%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -1.80% -157.38% -199.94% 10.97% 0.00% 7.57% -
ROE -5.07% -53.33% -164.97% 4.86% -11.99% 10.51% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 28.12 4.41 21.45 48.75 56.63 201.44 2.09%
EPS -0.51 -6.93 -42.89 5.35 -14.03 15.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.26 1.10 1.17 1.45 2.85%
Adjusted Per Share Value based on latest NOSH - 65,625
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 4.56 0.71 3.45 7.83 9.10 32.35 2.08%
EPS -0.08 -1.11 -6.89 0.86 -2.25 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0209 0.0418 0.1767 0.188 0.2329 2.84%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.50 1.05 0.64 0.62 1.18 0.00 -
P/RPS 1.78 23.83 2.98 1.27 2.08 0.00 -100.00%
P/EPS -98.68 -15.14 -1.49 11.60 -8.41 0.00 -100.00%
EY -1.01 -6.60 -67.02 8.62 -11.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 8.08 2.46 0.56 1.01 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 20/12/04 19/12/03 30/12/02 11/12/01 20/12/00 20/12/99 -
Price 0.49 0.97 0.55 0.88 0.95 0.00 -
P/RPS 1.74 22.02 2.56 1.81 1.68 0.00 -100.00%
P/EPS -96.71 -13.99 -1.28 16.46 -6.77 0.00 -100.00%
EY -1.03 -7.15 -77.99 6.08 -14.76 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 7.46 2.12 0.80 0.81 0.00 -100.00%

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