[VARIA] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
04-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 1.98%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 125,633 29,009 43,772 108,373 131,182 253,130 78,996 8.03%
PBT 1,341 1,070 4,164 7,812 8,176 25,937 5,049 -19.81%
Tax -448 9 -48 -104 -6 -26 -786 -8.93%
NP 893 1,080 4,116 7,708 8,169 25,910 4,262 -22.92%
-
NP to SH 893 1,080 4,116 7,708 8,169 25,910 4,262 -22.92%
-
Tax Rate 33.41% -0.84% 1.15% 1.33% 0.07% 0.10% 15.57% -
Total Cost 124,740 27,929 39,656 100,665 123,013 227,220 74,733 8.90%
-
Net Worth 46,229 45,520 51,561 46,891 36,869 28,814 8,712 32.05%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 46,229 45,520 51,561 46,891 36,869 28,814 8,712 32.05%
NOSH 66,999 66,942 66,963 66,987 67,035 67,010 67,023 -0.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 0.71% 3.72% 9.40% 7.11% 6.23% 10.24% 5.40% -
ROE 1.93% 2.37% 7.98% 16.44% 22.16% 89.92% 48.92% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 187.51 43.33 65.37 161.78 195.69 377.75 117.86 8.04%
EPS 1.33 1.61 6.15 11.51 12.19 38.67 6.36 -22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.77 0.70 0.55 0.43 0.13 32.05%
Adjusted Per Share Value based on latest NOSH - 66,956
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 29.05 6.71 10.12 25.06 30.33 58.53 18.26 8.04%
EPS 0.21 0.25 0.95 1.78 1.89 5.99 0.99 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1053 0.1192 0.1084 0.0852 0.0666 0.0201 32.10%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.23 0.25 0.40 0.22 0.46 0.74 0.32 -
P/RPS 0.12 0.58 0.61 0.14 0.24 0.20 0.27 -12.63%
P/EPS 17.25 15.50 6.51 1.91 3.77 1.91 5.03 22.78%
EY 5.80 6.45 15.37 52.30 26.49 52.25 19.88 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.52 0.31 0.84 1.72 2.46 -28.44%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 09/12/11 13/12/10 15/12/09 04/12/08 18/12/07 26/12/06 22/12/05 -
Price 0.23 0.32 0.38 0.08 0.35 0.69 0.29 -
P/RPS 0.12 0.74 0.58 0.05 0.18 0.18 0.25 -11.50%
P/EPS 17.25 19.83 6.18 0.70 2.87 1.78 4.56 24.81%
EY 5.80 5.04 16.18 143.83 34.82 56.04 21.93 -19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.49 0.11 0.64 1.60 2.23 -27.26%

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