[VARIA] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -130.82%
YoY- 92.63%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 131,182 253,130 78,996 19,017 2,953 14,373 32,650 26.07%
PBT 8,176 25,937 5,049 -342 -4,648 -28,737 5,100 8.17%
Tax -6 -26 -786 0 0 0 -1,518 -60.22%
NP 8,169 25,910 4,262 -342 -4,648 -28,737 3,581 14.72%
-
NP to SH 8,169 25,910 4,262 -342 -4,648 -28,737 3,581 14.72%
-
Tax Rate 0.07% 0.10% 15.57% - - - 29.76% -
Total Cost 123,013 227,220 74,733 19,359 7,601 43,110 29,069 27.16%
-
Net Worth 36,869 28,814 8,712 6,763 8,715 17,419 73,680 -10.89%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 36,869 28,814 8,712 6,763 8,715 17,419 73,680 -10.89%
NOSH 67,035 67,010 67,023 67,631 67,038 66,997 66,982 0.01%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 6.23% 10.24% 5.40% -1.80% -157.38% -199.94% 10.97% -
ROE 22.16% 89.92% 48.92% -5.07% -53.33% -164.97% 4.86% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 195.69 377.75 117.86 28.12 4.41 21.45 48.75 26.05%
EPS 12.19 38.67 6.36 -0.51 -6.93 -42.89 5.35 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.43 0.13 0.10 0.13 0.26 1.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 67,107
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 31.46 60.70 18.94 4.56 0.71 3.45 7.83 26.07%
EPS 1.96 6.21 1.02 -0.08 -1.11 -6.89 0.86 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0691 0.0209 0.0162 0.0209 0.0418 0.1767 -10.89%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.46 0.74 0.32 0.50 1.05 0.64 0.62 -
P/RPS 0.24 0.20 0.27 1.78 23.83 2.98 1.27 -24.23%
P/EPS 3.77 1.91 5.03 -98.68 -15.14 -1.49 11.60 -17.07%
EY 26.49 52.25 19.88 -1.01 -6.60 -67.02 8.62 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.72 2.46 5.00 8.08 2.46 0.56 6.98%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 11/12/01 -
Price 0.35 0.69 0.29 0.49 0.97 0.55 0.88 -
P/RPS 0.18 0.18 0.25 1.74 22.02 2.56 1.81 -31.92%
P/EPS 2.87 1.78 4.56 -96.71 -13.99 -1.28 16.46 -25.24%
EY 34.82 56.04 21.93 -1.03 -7.15 -77.99 6.08 33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.60 2.23 4.90 7.46 2.12 0.80 -3.64%

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