[VARIA] YoY Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -94.89%
YoY- -77.92%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 5,031 12,960 23,042 18,949 58,508 1,865 5,080 -0.16%
PBT 403 505 1,423 1,011 4,579 -192 189 13.44%
Tax -13 -14 0 0 0 1 0 -
NP 390 491 1,423 1,011 4,579 -191 189 12.82%
-
NP to SH 390 491 1,423 1,011 4,579 -191 189 12.82%
-
Tax Rate 3.23% 2.77% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 4,641 12,469 21,619 17,938 53,929 2,056 4,891 -0.87%
-
Net Worth 45,051 49,099 42,958 32,137 15,419 5,268 6,750 37.19%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 45,051 49,099 42,958 32,137 15,419 5,268 6,750 37.19%
NOSH 67,241 67,260 67,122 66,953 67,042 65,862 67,499 -0.06%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.75% 3.79% 6.18% 5.34% 7.83% -10.24% 3.72% -
ROE 0.87% 1.00% 3.31% 3.15% 29.70% -3.63% 2.80% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 7.48 19.27 34.33 28.30 87.27 2.83 7.53 -0.11%
EPS 0.58 0.73 2.12 1.51 6.83 -0.29 0.28 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.73 0.64 0.48 0.23 0.08 0.10 37.28%
Adjusted Per Share Value based on latest NOSH - 66,953
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 1.21 3.11 5.53 4.54 14.03 0.45 1.22 -0.13%
EPS 0.09 0.12 0.34 0.24 1.10 -0.05 0.05 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.108 0.1177 0.103 0.0771 0.037 0.0126 0.0162 37.16%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.41 0.12 0.30 0.57 0.45 0.49 0.68 -
P/RPS 5.48 0.62 0.87 2.01 0.52 17.30 9.04 -8.00%
P/EPS 70.69 16.44 14.15 37.75 6.59 -168.97 242.86 -18.58%
EY 1.41 6.08 7.07 2.65 15.18 -0.59 0.41 22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.16 0.47 1.19 1.96 6.13 6.80 -33.08%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/05/10 19/06/09 26/06/08 28/06/07 27/06/06 28/06/05 28/06/04 -
Price 0.41 0.20 0.37 0.59 0.38 0.50 0.80 -
P/RPS 5.48 1.04 1.08 2.08 0.44 17.66 10.63 -10.45%
P/EPS 70.69 27.40 17.45 39.07 5.56 -172.41 285.71 -20.75%
EY 1.41 3.65 5.73 2.56 17.97 -0.58 0.35 26.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.27 0.58 1.23 1.65 6.25 8.00 -34.86%

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