[VARIA] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 106.8%
YoY- 580.27%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 96,162 159,290 200,486 90,284 16,889 4,918 12,721 40.04%
PBT 7,121 10,343 19,817 5,584 -1,033 -5,539 -25,921 -
Tax -254 -61 -40 -594 -6 0 0 -
NP 6,867 10,282 19,777 4,990 -1,039 -5,539 -25,921 -
-
NP to SH 6,867 10,282 19,777 4,990 -1,039 -5,539 -25,921 -
-
Tax Rate 3.57% 0.59% 0.20% 10.64% - - - -
Total Cost 89,295 149,008 180,709 85,294 17,928 10,457 38,642 14.96%
-
Net Worth 48,266 41,550 30,800 10,712 6,023 6,705 12,058 25.98%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 48,266 41,550 30,800 10,712 6,023 6,705 12,058 25.98%
NOSH 67,037 67,016 66,957 66,950 66,923 67,058 66,993 0.01%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 7.14% 6.45% 9.86% 5.53% -6.15% -112.63% -203.77% -
ROE 14.23% 24.75% 64.21% 46.58% -17.25% -82.60% -214.95% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 143.45 237.69 299.42 134.85 25.24 7.33 18.99 40.03%
EPS 10.24 15.34 29.54 7.45 -1.55 -8.26 -38.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.62 0.46 0.16 0.09 0.10 0.18 25.96%
Adjusted Per Share Value based on latest NOSH - 66,950
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 23.06 38.20 48.08 21.65 4.05 1.18 3.05 40.05%
EPS 1.65 2.47 4.74 1.20 -0.25 -1.33 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0996 0.0739 0.0257 0.0144 0.0161 0.0289 25.98%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.30 0.68 0.30 0.37 0.81 0.68 -
P/RPS 0.17 0.13 0.23 0.22 1.47 11.04 3.58 -39.79%
P/EPS 2.44 1.96 2.30 4.03 -23.83 -9.81 -1.76 -
EY 40.97 51.14 43.44 24.84 -4.20 -10.20 -56.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 1.48 1.88 4.11 8.10 3.78 -32.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 31/03/08 30/03/07 29/03/06 25/03/05 30/03/04 28/03/03 -
Price 0.06 0.16 0.60 0.26 0.40 0.85 0.58 -
P/RPS 0.04 0.07 0.20 0.19 1.59 11.59 3.05 -51.40%
P/EPS 0.59 1.04 2.03 3.49 -25.76 -10.29 -1.50 -
EY 170.73 95.89 49.23 28.67 -3.88 -9.72 -66.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 1.30 1.63 4.44 8.50 3.22 -45.95%

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