[VARIA] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 13.43%
YoY- 21.68%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 87,497 51,827 122,054 136,099 109,543 42,077 40,401 11.38%
PBT 2,695 2,267 5,661 4,295 3,512 1,204 -3,597 -
Tax -1,010 -1,063 -1,762 -714 -569 -164 -129 33.25%
NP 1,685 1,204 3,899 3,581 2,943 1,040 -3,726 -
-
NP to SH 1,622 914 3,792 3,581 2,943 1,040 -3,726 -
-
Tax Rate 37.48% 46.89% 31.13% 16.62% 16.20% 13.62% - -
Total Cost 85,812 50,623 118,155 132,518 106,600 41,037 44,127 9.72%
-
Net Worth 60,970 58,959 55,609 52,262 48,175 45,795 44,214 4.58%
Dividend
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 60,970 58,959 55,609 52,262 48,175 45,795 44,214 4.58%
NOSH 67,000 67,000 67,000 67,000 66,910 67,346 66,991 0.00%
Ratio Analysis
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 1.93% 2.32% 3.19% 2.63% 2.69% 2.47% -9.22% -
ROE 2.66% 1.55% 6.82% 6.85% 6.11% 2.27% -8.43% -
Per Share
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 130.59 77.35 182.17 203.12 163.72 62.48 60.31 11.38%
EPS 2.42 1.36 5.66 5.34 4.40 1.54 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.83 0.78 0.72 0.68 0.66 4.58%
Adjusted Per Share Value based on latest NOSH - 67,002
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 20.98 12.43 29.27 32.64 26.27 10.09 9.69 11.38%
EPS 0.39 0.22 0.91 0.86 0.71 0.25 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1414 0.1334 0.1253 0.1155 0.1098 0.106 4.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/17 31/03/16 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.32 0.375 0.385 0.405 0.29 0.335 0.42 -
P/RPS 0.25 0.48 0.21 0.20 0.18 0.54 0.70 -13.38%
P/EPS 13.22 27.49 6.80 7.58 6.59 21.69 -7.55 -
EY 7.57 3.64 14.70 13.20 15.17 4.61 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.46 0.52 0.40 0.49 0.64 -8.07%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/05/17 26/05/16 20/03/14 20/03/13 08/05/12 23/03/11 25/03/10 -
Price 0.355 0.315 0.56 0.36 0.28 0.32 0.35 -
P/RPS 0.27 0.41 0.31 0.18 0.17 0.51 0.58 -10.11%
P/EPS 14.66 23.09 9.89 6.74 6.37 20.72 -6.29 -
EY 6.82 4.33 10.11 14.85 15.71 4.83 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.67 0.46 0.39 0.47 0.53 -4.18%

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