[VARIA] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -321.25%
YoY- -191.03%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 60,359 45,588 36,457 5,567 777 769 12,891 29.32%
PBT 3,702 4,511 2,766 -812 892 -2,452 237 58.07%
Tax -5 -20 -591 0 0 0 -132 -42.03%
NP 3,697 4,491 2,175 -812 892 -2,452 105 80.99%
-
NP to SH 3,697 4,491 2,175 -812 892 -2,452 105 80.99%
-
Tax Rate 0.14% 0.44% 21.37% - 0.00% - 55.70% -
Total Cost 56,662 41,097 34,282 6,379 -115 3,221 12,786 28.14%
-
Net Worth 36,836 28,822 8,699 6,710 8,718 17,418 72,187 -10.60%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 36,836 28,822 8,699 6,710 8,718 17,418 72,187 -10.60%
NOSH 66,974 67,029 66,923 67,107 67,067 66,994 65,625 0.33%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 6.13% 9.85% 5.97% -14.59% 114.80% -318.86% 0.81% -
ROE 10.04% 15.58% 25.00% -12.10% 10.23% -14.08% 0.15% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 90.12 68.01 54.48 8.30 1.16 1.15 19.64 28.89%
EPS 5.52 6.70 3.25 -1.21 1.33 -3.66 0.16 80.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.43 0.13 0.10 0.13 0.26 1.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 67,107
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 14.47 10.93 8.74 1.34 0.19 0.18 3.09 29.33%
EPS 0.89 1.08 0.52 -0.19 0.21 -0.59 0.03 75.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0883 0.0691 0.0209 0.0161 0.0209 0.0418 0.1731 -10.60%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.46 0.74 0.32 0.50 1.05 0.64 0.62 -
P/RPS 0.51 1.09 0.59 6.03 90.63 55.76 3.16 -26.20%
P/EPS 8.33 11.04 9.85 -41.32 78.95 -17.49 387.50 -47.25%
EY 12.00 9.05 10.16 -2.42 1.27 -5.72 0.26 89.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.72 2.46 5.00 8.08 2.46 0.56 6.98%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 11/12/01 -
Price 0.35 0.69 0.29 0.49 0.97 0.55 0.88 -
P/RPS 0.39 1.01 0.53 5.91 83.73 47.92 4.48 -33.41%
P/EPS 6.34 10.30 8.92 -40.50 72.93 -15.03 550.00 -52.45%
EY 15.77 9.71 11.21 -2.47 1.37 -6.65 0.18 110.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.60 2.23 4.90 7.46 2.12 0.80 -3.64%

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