[VARIA] YoY Quarter Result on 31-Jul-2002 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -1250.74%
YoY- -4428.43%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 20,924 3,615 906 4,398 3,486 11,586 39,831 0.68%
PBT 1,212 367 -1,618 -17,357 401 -817 3,854 1.23%
Tax 0 0 0 17,357 0 817 -381 -
NP 1,212 367 -1,618 0 401 0 3,473 1.12%
-
NP to SH 1,212 367 -1,618 -17,357 401 -817 3,473 1.12%
-
Tax Rate 0.00% 0.00% - - 0.00% - 9.89% -
Total Cost 19,712 3,248 2,524 4,398 3,085 11,586 36,358 0.65%
-
Net Worth 6,696 7,339 8,056 20,096 72,848 80,360 98,633 2.90%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 6,696 7,339 8,056 20,096 72,848 80,360 98,633 2.90%
NOSH 66,961 66,727 67,136 66,989 66,833 66,967 69,460 0.03%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 5.79% 10.15% -178.59% 0.00% 11.50% 0.00% 8.72% -
ROE 18.10% 5.00% -20.08% -86.37% 0.55% -1.02% 3.52% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 31.25 5.42 1.35 6.57 5.22 17.30 57.34 0.64%
EPS 1.81 0.55 -2.41 -25.91 0.60 -1.22 5.00 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.30 1.09 1.20 1.42 2.86%
Adjusted Per Share Value based on latest NOSH - 66,989
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 5.02 0.87 0.22 1.05 0.84 2.78 9.55 0.68%
EPS 0.29 0.09 -0.39 -4.16 0.10 -0.20 0.83 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0176 0.0193 0.0482 0.1747 0.1927 0.2365 2.89%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.55 0.55 0.58 0.68 0.63 1.50 0.00 -
P/RPS 1.76 10.15 42.98 10.36 12.08 8.67 0.00 -100.00%
P/EPS 30.39 100.00 -24.07 -2.62 105.00 -122.95 0.00 -100.00%
EY 3.29 1.00 -4.16 -38.10 0.95 -0.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 5.00 4.83 2.27 0.58 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 27/09/05 28/09/04 30/09/03 27/09/02 02/10/01 10/10/00 24/09/99 -
Price 0.48 0.57 0.58 0.70 0.62 1.12 0.00 -
P/RPS 1.54 10.52 42.98 10.66 11.89 6.47 0.00 -100.00%
P/EPS 26.52 103.64 -24.07 -2.70 103.33 -91.80 0.00 -100.00%
EY 3.77 0.96 -4.16 -37.01 0.97 -1.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 5.18 4.83 2.33 0.57 0.93 0.00 -100.00%

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