[VARIA] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 23.6%
YoY- -46.6%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 153,161 125,633 29,009 43,772 108,373 131,182 253,130 -8.02%
PBT 1,666 1,341 1,070 4,164 7,812 8,176 25,937 -36.68%
Tax -489 -448 9 -48 -104 -6 -26 63.00%
NP 1,177 893 1,080 4,116 7,708 8,169 25,910 -40.23%
-
NP to SH 1,177 893 1,080 4,116 7,708 8,169 25,910 -40.23%
-
Tax Rate 29.35% 33.41% -0.84% 1.15% 1.33% 0.07% 0.10% -
Total Cost 151,984 124,740 27,929 39,656 100,665 123,013 227,220 -6.47%
-
Net Worth 49,501 46,229 45,520 51,561 46,891 36,869 28,814 9.42%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 49,501 46,229 45,520 51,561 46,891 36,869 28,814 9.42%
NOSH 66,893 66,999 66,942 66,963 66,987 67,035 67,010 -0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.77% 0.71% 3.72% 9.40% 7.11% 6.23% 10.24% -
ROE 2.38% 1.93% 2.37% 7.98% 16.44% 22.16% 89.92% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 228.96 187.51 43.33 65.37 161.78 195.69 377.75 -7.99%
EPS 1.76 1.33 1.61 6.15 11.51 12.19 38.67 -40.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.68 0.77 0.70 0.55 0.43 9.46%
Adjusted Per Share Value based on latest NOSH - 67,028
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 36.73 30.13 6.96 10.50 25.99 31.46 60.70 -8.02%
EPS 0.28 0.21 0.26 0.99 1.85 1.96 6.21 -40.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1109 0.1092 0.1236 0.1124 0.0884 0.0691 9.42%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.35 0.23 0.25 0.40 0.22 0.46 0.74 -
P/RPS 0.15 0.12 0.58 0.61 0.14 0.24 0.20 -4.67%
P/EPS 19.89 17.25 15.50 6.51 1.91 3.77 1.91 47.72%
EY 5.03 5.80 6.45 15.37 52.30 26.49 52.25 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.37 0.52 0.31 0.84 1.72 -19.42%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 09/12/11 13/12/10 15/12/09 04/12/08 18/12/07 26/12/06 -
Price 0.35 0.23 0.32 0.38 0.08 0.35 0.69 -
P/RPS 0.15 0.12 0.74 0.58 0.05 0.18 0.18 -2.99%
P/EPS 19.89 17.25 19.83 6.18 0.70 2.87 1.78 49.46%
EY 5.03 5.80 5.04 16.18 143.83 34.82 56.04 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.47 0.49 0.11 0.64 1.60 -18.45%

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