[VARIA] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 58.5%
YoY- 32.18%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 90,284 16,889 4,918 12,721 31,785 35,808 95,322 -0.90%
PBT 5,584 -1,033 -5,539 -25,921 -37,713 -20,321 -1,619 -
Tax -594 -6 0 0 -509 20,321 7,198 -
NP 4,990 -1,039 -5,539 -25,921 -38,222 0 5,579 -1.84%
-
NP to SH 4,990 -1,039 -5,539 -25,921 -38,222 -20,561 -1,829 -
-
Tax Rate 10.64% - - - - - - -
Total Cost 85,294 17,928 10,457 38,642 70,007 35,808 89,743 -0.84%
-
Net Worth 10,712 6,023 6,705 12,058 38,859 68,356 80 126.01%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 10,712 6,023 6,705 12,058 38,859 68,356 80 126.01%
NOSH 66,950 66,923 67,058 66,993 66,999 67,016 63 219.11%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.53% -6.15% -112.63% -203.77% -120.25% 0.00% 5.85% -
ROE 46.58% -17.25% -82.60% -214.95% -98.36% -30.08% -2,275.47% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 134.85 25.24 7.33 18.99 47.44 53.43 150,609.10 -68.92%
EPS 7.45 -1.55 -8.26 -38.69 -57.05 -30.68 -2,889.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.09 0.10 0.18 0.58 1.02 1.27 -29.17%
Adjusted Per Share Value based on latest NOSH - 66,993
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 21.65 4.05 1.18 3.05 7.62 8.59 22.86 -0.90%
EPS 1.20 -0.25 -1.33 -6.22 -9.17 -4.93 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0144 0.0161 0.0289 0.0932 0.1639 0.0002 124.47%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.30 0.37 0.81 0.68 0.79 0.90 1.74 -
P/RPS 0.22 1.47 11.04 3.58 1.67 1.68 0.00 -
P/EPS 4.03 -23.83 -9.81 -1.76 -1.38 -2.93 -0.06 -
EY 24.84 -4.20 -10.20 -56.90 -72.21 -34.09 -1,660.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.11 8.10 3.78 1.36 0.88 1.37 5.41%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 25/03/05 30/03/04 28/03/03 28/03/02 23/03/01 - -
Price 0.26 0.40 0.85 0.58 0.69 0.76 0.00 -
P/RPS 0.19 1.59 11.59 3.05 1.45 1.42 0.00 -
P/EPS 3.49 -25.76 -10.29 -1.50 -1.21 -2.48 0.00 -
EY 28.67 -3.88 -9.72 -66.71 -82.68 -40.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 4.44 8.50 3.22 1.19 0.75 0.00 -

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