[VARIA] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 20.94%
YoY- -29.02%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 20,078 59,607 9,386 10,456 26,176 60,359 45,588 -12.76%
PBT 233 323 148 1,430 2,080 3,702 4,511 -38.94%
Tax -4 -100 29 -9 -78 -5 -20 -23.50%
NP 229 223 177 1,421 2,002 3,697 4,491 -39.07%
-
NP to SH 229 223 177 1,421 2,002 3,697 4,491 -39.07%
-
Tax Rate 1.72% 30.96% -19.59% 0.63% 3.75% 0.14% 0.44% -
Total Cost 19,849 59,384 9,209 9,035 24,174 56,662 41,097 -11.41%
-
Net Worth 49,841 46,627 46,292 51,611 46,869 36,836 28,822 9.54%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 49,841 46,627 46,292 51,611 46,869 36,836 28,822 9.54%
NOSH 67,352 67,575 68,076 67,028 66,956 66,974 67,029 0.08%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.14% 0.37% 1.89% 13.59% 7.65% 6.13% 9.85% -
ROE 0.46% 0.48% 0.38% 2.75% 4.27% 10.04% 15.58% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 29.81 88.21 13.79 15.60 39.09 90.12 68.01 -12.83%
EPS 0.34 0.33 0.26 2.12 2.99 5.52 6.70 -39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.68 0.77 0.70 0.55 0.43 9.46%
Adjusted Per Share Value based on latest NOSH - 67,028
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 4.81 14.29 2.25 2.51 6.28 14.47 10.93 -12.77%
EPS 0.05 0.05 0.04 0.34 0.48 0.89 1.08 -40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1118 0.111 0.1238 0.1124 0.0883 0.0691 9.54%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.35 0.23 0.25 0.40 0.22 0.46 0.74 -
P/RPS 1.17 0.26 1.81 2.56 0.56 0.51 1.09 1.18%
P/EPS 102.94 69.70 96.15 18.87 7.36 8.33 11.04 45.02%
EY 0.97 1.43 1.04 5.30 13.59 12.00 9.05 -31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.37 0.52 0.31 0.84 1.72 -19.42%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 09/12/11 13/12/10 15/12/09 04/12/08 18/12/07 26/12/06 -
Price 0.35 0.23 0.32 0.38 0.08 0.35 0.69 -
P/RPS 1.17 0.26 2.32 2.44 0.20 0.39 1.01 2.47%
P/EPS 102.94 69.70 123.08 17.92 2.68 6.34 10.30 46.71%
EY 0.97 1.43 0.81 5.58 37.38 15.77 9.71 -31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.47 0.49 0.11 0.64 1.60 -18.45%

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