[VARIA] YoY Quarter Result on 30-Apr-2014 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -97.83%
YoY- -91.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 27,269 0 27,246 17,420 18,525 70,362 9,043 23.78%
PBT 231 0 1,840 409 465 415 230 0.08%
Tax -113 0 -135 -124 -24 -311 13 -
NP 118 0 1,705 285 441 104 243 -13.03%
-
NP to SH 139 0 1,020 50 602 104 243 -10.23%
-
Tax Rate 48.92% - 7.34% 30.32% 5.16% 74.94% -5.65% -
Total Cost 27,151 0 25,541 17,135 18,084 70,258 8,800 24.33%
-
Net Worth 59,629 0 58,959 55,609 52,930 46,800 45,899 5.18%
Dividend
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 59,629 0 58,959 55,609 52,930 46,800 45,899 5.18%
NOSH 67,000 67,000 67,000 67,000 67,000 65,000 67,499 -0.14%
Ratio Analysis
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 0.43% 0.00% 6.26% 1.64% 2.38% 0.15% 2.69% -
ROE 0.23% 0.00% 1.73% 0.09% 1.14% 0.22% 0.53% -
Per Share
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 40.70 0.00 40.67 26.00 27.65 108.25 13.40 23.95%
EPS 0.21 0.00 1.52 0.07 0.90 0.16 0.36 -9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.88 0.83 0.79 0.72 0.68 5.34%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 6.30 0.00 6.30 4.03 4.28 16.27 2.09 23.77%
EPS 0.03 0.00 0.24 0.01 0.14 0.02 0.06 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.00 0.1363 0.1286 0.1224 0.1082 0.1061 5.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.275 0.37 0.415 0.625 0.35 0.28 0.315 -
P/RPS 0.68 0.00 1.02 2.40 1.27 0.26 2.35 -21.31%
P/EPS 132.55 0.00 27.26 837.50 38.95 175.00 87.50 8.36%
EY 0.75 0.00 3.67 0.12 2.57 0.57 1.14 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.47 0.75 0.44 0.39 0.46 -7.34%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 23/08/16 - 27/05/15 28/05/14 30/05/13 30/05/12 30/05/11 -
Price 0.29 0.00 0.38 0.52 0.49 0.28 0.30 -
P/RPS 0.71 0.00 0.93 2.00 1.77 0.26 2.24 -19.91%
P/EPS 139.78 0.00 24.96 696.80 54.53 175.00 83.33 10.51%
EY 0.72 0.00 4.01 0.14 1.83 0.57 1.20 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.43 0.63 0.62 0.39 0.44 -5.40%

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