[VARIA] YoY Quarter Result on 31-Jan-2006 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -17.52%
YoY- 329.12%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 14,883 60,903 10,639 31,038 2,627 2,703 1,941 40.38%
PBT 1,262 4,211 365 1,798 -777 -2,052 -4,368 -
Tax -176 -56 -20 -4 -6 0 0 -
NP 1,086 4,155 345 1,794 -783 -2,052 -4,368 -
-
NP to SH 1,086 4,155 345 1,794 -783 -2,052 -4,368 -
-
Tax Rate 13.95% 1.33% 5.48% 0.22% - - - -
Total Cost 13,797 56,748 10,294 29,244 3,410 4,755 6,309 13.91%
-
Net Worth 48,266 41,550 30,800 10,712 6,023 6,705 12,058 25.98%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 48,266 41,550 30,800 10,712 6,023 6,705 12,058 25.98%
NOSH 67,037 67,016 66,957 66,950 66,923 67,058 66,993 0.01%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 7.30% 6.82% 3.24% 5.78% -29.81% -75.92% -225.04% -
ROE 2.25% 10.00% 1.12% 16.75% -13.00% -30.60% -36.22% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 22.20 90.88 15.89 46.36 3.93 4.03 2.90 40.34%
EPS 1.62 6.20 0.51 2.68 -1.17 -3.06 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.62 0.46 0.16 0.09 0.10 0.18 25.96%
Adjusted Per Share Value based on latest NOSH - 66,950
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 3.57 14.61 2.55 7.44 0.63 0.65 0.47 40.16%
EPS 0.26 1.00 0.08 0.43 -0.19 -0.49 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0996 0.0739 0.0257 0.0144 0.0161 0.0289 25.98%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.30 0.68 0.30 0.37 0.81 0.68 -
P/RPS 1.13 0.33 4.28 0.65 9.43 20.10 23.47 -39.65%
P/EPS 15.43 4.84 131.97 11.20 -31.62 -26.47 -10.43 -
EY 6.48 20.67 0.76 8.93 -3.16 -3.78 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 1.48 1.88 4.11 8.10 3.78 -32.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 31/03/08 30/03/07 29/03/06 25/03/05 30/03/04 28/03/03 -
Price 0.06 0.16 0.60 0.26 0.40 0.85 0.58 -
P/RPS 0.27 0.18 3.78 0.56 10.19 21.09 20.02 -51.17%
P/EPS 3.70 2.58 116.45 9.70 -34.19 -27.78 -8.90 -
EY 27.00 38.75 0.86 10.31 -2.93 -3.60 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 1.30 1.63 4.44 8.50 3.22 -45.95%

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