[VARIA] YoY Quarter Result on 31-Jul-2009 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 139.31%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 24,431 25,575 7,340 9,413 32,061 19,079 85,751 -18.86%
PBT 603 452 253 1,187 2,356 1,419 10,362 -37.72%
Tax -52 -248 -10 -12 0 0 0 -
NP 551 204 243 1,175 2,356 1,419 10,362 -38.65%
-
NP to SH 551 204 243 1,175 2,356 1,419 10,362 -38.65%
-
Tax Rate 8.62% 54.87% 3.95% 1.01% 0.00% 0.00% 0.00% -
Total Cost 23,880 25,371 7,097 8,238 29,705 17,660 75,389 -17.42%
-
Net Worth 49,052 46,919 45,224 49,685 44,844 33,466 25,452 11.54%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 49,052 46,919 45,224 49,685 44,844 33,466 25,452 11.54%
NOSH 67,195 67,999 67,499 67,142 66,931 66,933 66,981 0.05%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 2.26% 0.80% 3.31% 12.48% 7.35% 7.44% 12.08% -
ROE 1.12% 0.43% 0.54% 2.36% 5.25% 4.24% 40.71% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 36.36 37.61 10.87 14.02 47.90 28.50 128.02 -18.90%
EPS 0.82 0.30 0.36 1.75 3.52 2.12 15.47 -38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.67 0.74 0.67 0.50 0.38 11.48%
Adjusted Per Share Value based on latest NOSH - 67,142
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 5.86 6.13 1.76 2.26 7.69 4.58 20.56 -18.86%
EPS 0.13 0.05 0.06 0.28 0.56 0.34 2.48 -38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1125 0.1085 0.1192 0.1075 0.0803 0.061 11.54%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.29 0.30 0.35 0.38 0.38 0.55 0.44 -
P/RPS 0.80 0.80 3.22 2.71 0.79 1.93 0.34 15.31%
P/EPS 35.37 100.00 97.22 21.71 10.80 25.94 2.84 52.19%
EY 2.83 1.00 1.03 4.61 9.26 3.85 35.16 -34.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.52 0.51 0.57 1.10 1.16 -16.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 21/09/11 27/09/10 18/08/09 12/09/08 26/09/07 25/09/06 -
Price 0.31 0.25 0.46 0.40 0.30 0.40 0.47 -
P/RPS 0.85 0.66 4.23 2.85 0.63 1.40 0.37 14.85%
P/EPS 37.80 83.33 127.78 22.86 8.52 18.87 3.04 52.14%
EY 2.65 1.20 0.78 4.38 11.73 5.30 32.91 -34.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.69 0.54 0.45 0.80 1.24 -16.49%

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