[VARIA] YoY Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -220.7%
YoY- -154.26%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 136,100 109,543 42,077 40,401 96,162 159,290 200,487 -6.24%
PBT 4,294 3,513 1,203 -3,596 7,121 10,342 19,818 -22.48%
Tax -714 -570 -163 -130 -254 -60 -40 61.59%
NP 3,580 2,943 1,040 -3,726 6,867 10,282 19,778 -24.76%
-
NP to SH 3,580 2,943 1,040 -3,726 6,867 10,282 19,778 -24.76%
-
Tax Rate 16.63% 16.23% 13.55% - 3.57% 0.58% 0.20% -
Total Cost 132,520 106,600 41,037 44,127 89,295 149,008 180,709 -5.03%
-
Net Worth 52,255 48,189 45,599 44,229 48,236 41,529 30,822 9.18%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 52,255 48,189 45,599 44,229 48,236 41,529 30,822 9.18%
NOSH 66,993 66,929 67,058 67,014 66,995 66,983 67,004 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 2.63% 2.69% 2.47% -9.22% 7.14% 6.45% 9.86% -
ROE 6.85% 6.11% 2.28% -8.42% 14.24% 24.76% 64.17% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 203.15 163.67 62.75 60.29 143.54 237.80 299.21 -6.24%
EPS 5.34 4.39 1.55 -5.56 10.25 15.35 29.52 -24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.68 0.66 0.72 0.62 0.46 9.19%
Adjusted Per Share Value based on latest NOSH - 66,991
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 31.47 25.33 9.73 9.34 22.23 36.83 46.36 -6.24%
EPS 0.83 0.68 0.24 -0.86 1.59 2.38 4.57 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1114 0.1054 0.1023 0.1115 0.096 0.0713 9.17%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.405 0.29 0.335 0.42 0.25 0.30 0.68 -
P/RPS 0.20 0.18 0.53 0.70 0.17 0.13 0.23 -2.30%
P/EPS 7.58 6.60 21.60 -7.55 2.44 1.95 2.30 21.96%
EY 13.19 15.16 4.63 -13.24 41.00 51.17 43.41 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.49 0.64 0.35 0.48 1.48 -15.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 08/05/12 23/03/11 25/03/10 25/03/09 31/03/08 30/03/07 -
Price 0.36 0.28 0.32 0.35 0.06 0.16 0.60 -
P/RPS 0.18 0.17 0.51 0.58 0.04 0.07 0.20 -1.73%
P/EPS 6.74 6.37 20.63 -6.29 0.59 1.04 2.03 22.11%
EY 14.84 15.70 4.85 -15.89 170.83 95.94 49.20 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.47 0.53 0.08 0.26 1.30 -15.88%

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