[VARIA] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 108.75%
YoY- 1343.97%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 108,373 131,182 253,130 78,996 19,017 2,953 14,373 39.98%
PBT 7,812 8,176 25,937 5,049 -342 -4,648 -28,737 -
Tax -104 -6 -26 -786 0 0 0 -
NP 7,708 8,169 25,910 4,262 -342 -4,648 -28,737 -
-
NP to SH 7,708 8,169 25,910 4,262 -342 -4,648 -28,737 -
-
Tax Rate 1.33% 0.07% 0.10% 15.57% - - - -
Total Cost 100,665 123,013 227,220 74,733 19,359 7,601 43,110 15.16%
-
Net Worth 46,891 36,869 28,814 8,712 6,763 8,715 17,419 17.92%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 46,891 36,869 28,814 8,712 6,763 8,715 17,419 17.92%
NOSH 66,987 67,035 67,010 67,023 67,631 67,038 66,997 -0.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 7.11% 6.23% 10.24% 5.40% -1.80% -157.38% -199.94% -
ROE 16.44% 22.16% 89.92% 48.92% -5.07% -53.33% -164.97% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 161.78 195.69 377.75 117.86 28.12 4.41 21.45 39.99%
EPS 11.51 12.19 38.67 6.36 -0.51 -6.93 -42.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.55 0.43 0.13 0.10 0.13 0.26 17.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 25.99 31.46 60.70 18.94 4.56 0.71 3.45 39.96%
EPS 1.85 1.96 6.21 1.02 -0.08 -1.11 -6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.0884 0.0691 0.0209 0.0162 0.0209 0.0418 17.90%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.22 0.46 0.74 0.32 0.50 1.05 0.64 -
P/RPS 0.14 0.24 0.20 0.27 1.78 23.83 2.98 -39.90%
P/EPS 1.91 3.77 1.91 5.03 -98.68 -15.14 -1.49 -
EY 52.30 26.49 52.25 19.88 -1.01 -6.60 -67.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.84 1.72 2.46 5.00 8.08 2.46 -29.17%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 04/12/08 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 -
Price 0.08 0.35 0.69 0.29 0.49 0.97 0.55 -
P/RPS 0.05 0.18 0.18 0.25 1.74 22.02 2.56 -48.07%
P/EPS 0.70 2.87 1.78 4.56 -96.71 -13.99 -1.28 -
EY 143.83 34.82 56.04 21.93 -1.03 -7.15 -77.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.64 1.60 2.23 4.90 7.46 2.12 -38.90%

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