[VARIA] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 41.4%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 85,751 20,924 3,615 906 4,398 3,486 11,586 39.57%
PBT 10,362 1,212 367 -1,618 -17,357 401 -817 -
Tax 0 0 0 0 17,357 0 817 -
NP 10,362 1,212 367 -1,618 0 401 0 -
-
NP to SH 10,362 1,212 367 -1,618 -17,357 401 -817 -
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% - -
Total Cost 75,389 19,712 3,248 2,524 4,398 3,085 11,586 36.61%
-
Net Worth 25,452 6,696 7,339 8,056 20,096 72,848 80,360 -17.43%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 25,452 6,696 7,339 8,056 20,096 72,848 80,360 -17.43%
NOSH 66,981 66,961 66,727 67,136 66,989 66,833 66,967 0.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 12.08% 5.79% 10.15% -178.59% 0.00% 11.50% 0.00% -
ROE 40.71% 18.10% 5.00% -20.08% -86.37% 0.55% -1.02% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 128.02 31.25 5.42 1.35 6.57 5.22 17.30 39.57%
EPS 15.47 1.81 0.55 -2.41 -25.91 0.60 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.10 0.11 0.12 0.30 1.09 1.20 -17.43%
Adjusted Per Share Value based on latest NOSH - 67,136
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 19.83 4.84 0.84 0.21 1.02 0.81 2.68 39.57%
EPS 2.40 0.28 0.08 -0.37 -4.01 0.09 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0155 0.017 0.0186 0.0465 0.1684 0.1858 -17.41%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.44 0.55 0.55 0.58 0.68 0.63 1.50 -
P/RPS 0.34 1.76 10.15 42.98 10.36 12.08 8.67 -41.69%
P/EPS 2.84 30.39 100.00 -24.07 -2.62 105.00 -122.95 -
EY 35.16 3.29 1.00 -4.16 -38.10 0.95 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 5.50 5.00 4.83 2.27 0.58 1.25 -1.23%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 02/10/01 10/10/00 -
Price 0.47 0.48 0.57 0.58 0.70 0.62 1.12 -
P/RPS 0.37 1.54 10.52 42.98 10.66 11.89 6.47 -37.91%
P/EPS 3.04 26.52 103.64 -24.07 -2.70 103.33 -91.80 -
EY 32.91 3.77 0.96 -4.16 -37.01 0.97 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 4.80 5.18 4.83 2.33 0.57 0.93 4.90%

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