[VARIA] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -78.14%
YoY- 89.28%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 31,038 2,627 2,703 1,941 9,265 7,349 23,827 4.50%
PBT 1,798 -777 -2,052 -4,368 -41,271 -13,538 -7,591 -
Tax -4 -6 0 0 41,271 13,538 7,591 -
NP 1,794 -783 -2,052 -4,368 0 0 0 -
-
NP to SH 1,794 -783 -2,052 -4,368 -40,749 -13,512 -7 -
-
Tax Rate 0.22% - - - - - - -
Total Cost 29,244 3,410 4,755 6,309 9,265 7,349 23,827 3.46%
-
Net Worth 10,712 6,023 6,705 12,058 38,859 68,356 80 126.01%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 10,712 6,023 6,705 12,058 38,859 68,356 80 126.01%
NOSH 66,950 66,923 67,058 66,993 66,999 67,016 63 219.11%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.78% -29.81% -75.92% -225.04% 0.00% 0.00% 0.00% -
ROE 16.75% -13.00% -30.60% -36.22% -104.86% -19.77% -8.71% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 46.36 3.93 4.03 2.90 13.83 10.97 37,646.74 -67.22%
EPS 2.68 -1.17 -3.06 -6.52 -60.82 -20.17 -11.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.09 0.10 0.18 0.58 1.02 1.27 -29.17%
Adjusted Per Share Value based on latest NOSH - 66,993
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 7.44 0.63 0.65 0.47 2.22 1.76 5.71 4.50%
EPS 0.43 -0.19 -0.49 -1.05 -9.77 -3.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0144 0.0161 0.0289 0.0932 0.1639 0.0002 124.47%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.30 0.37 0.81 0.68 0.79 0.90 1.74 -
P/RPS 0.65 9.43 20.10 23.47 5.71 8.21 0.00 -
P/EPS 11.20 -31.62 -26.47 -10.43 -1.30 -4.46 -15.73 -
EY 8.93 -3.16 -3.78 -9.59 -76.99 -22.40 -6.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.11 8.10 3.78 1.36 0.88 1.37 5.41%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 25/03/05 30/03/04 28/03/03 28/03/02 23/03/01 27/03/00 -
Price 0.26 0.40 0.85 0.58 0.69 0.76 2.19 -
P/RPS 0.56 10.19 21.09 20.02 4.99 6.93 0.01 95.47%
P/EPS 9.70 -34.19 -27.78 -8.90 -1.13 -3.77 -19.80 -
EY 10.31 -2.93 -3.60 -11.24 -88.14 -26.53 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 4.44 8.50 3.22 1.19 0.75 1.72 -0.89%

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