[VARIA] YoY Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -304.28%
YoY- 81.24%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 159,290 200,487 90,285 16,812 4,918 12,721 33,753 29.49%
PBT 10,342 19,818 5,584 -1,033 -5,538 -25,921 -37,445 -
Tax -60 -40 -594 -6 0 0 37,445 -
NP 10,282 19,778 4,990 -1,039 -5,538 -25,921 0 -
-
NP to SH 10,282 19,778 4,990 -1,039 -5,538 -25,921 -38,062 -
-
Tax Rate 0.58% 0.20% 10.64% - - - - -
Total Cost 149,008 180,709 85,295 17,851 10,456 38,642 33,753 28.06%
-
Net Worth 41,529 30,822 10,716 6,032 6,696 12,059 38,859 1.11%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 41,529 30,822 10,716 6,032 6,696 12,059 38,859 1.11%
NOSH 66,983 67,004 66,980 67,032 66,964 66,996 66,998 -0.00%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 6.45% 9.86% 5.53% -6.18% -112.61% -203.77% 0.00% -
ROE 24.76% 64.17% 46.56% -17.22% -82.70% -214.94% -97.95% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 237.80 299.21 134.79 25.08 7.34 18.99 50.38 29.50%
EPS 15.35 29.52 7.45 -1.55 -8.27 -38.69 -56.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.46 0.16 0.09 0.10 0.18 0.58 1.11%
Adjusted Per Share Value based on latest NOSH - 66,923
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 38.20 48.08 21.65 4.03 1.18 3.05 8.09 29.50%
EPS 2.47 4.74 1.20 -0.25 -1.33 -6.22 -9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.0739 0.0257 0.0145 0.0161 0.0289 0.0932 1.11%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.30 0.68 0.30 0.37 0.81 0.68 0.79 -
P/RPS 0.13 0.23 0.22 1.48 11.03 3.58 1.57 -33.96%
P/EPS 1.95 2.30 4.03 -23.87 -9.79 -1.76 -1.39 -
EY 51.17 43.41 24.83 -4.19 -10.21 -56.90 -71.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.48 1.88 4.11 8.10 3.78 1.36 -15.92%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/03/08 30/03/07 29/03/06 25/03/05 30/03/04 28/03/03 28/03/02 -
Price 0.16 0.60 0.26 0.40 0.85 0.58 0.69 -
P/RPS 0.07 0.20 0.19 1.59 11.57 3.05 1.37 -39.07%
P/EPS 1.04 2.03 3.49 -25.81 -10.28 -1.50 -1.21 -
EY 95.94 49.20 28.65 -3.88 -9.73 -66.71 -82.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 1.30 1.63 4.44 8.50 3.22 1.19 -22.38%

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