[VARIA] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 12.25%
YoY- 779.65%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 47,712 142,182 109,026 220,885 61,873 16,965 4,156 50.14%
PBT 4,384 10,070 6,497 21,250 3,009 -2,308 -7,855 -
Tax -211 -134 -25 -24 -596 0 0 -
NP 4,173 9,936 6,472 21,226 2,413 -2,308 -7,855 -
-
NP to SH 4,173 9,936 6,472 21,226 2,413 -2,308 -7,855 -
-
Tax Rate 4.81% 1.33% 0.38% 0.11% 19.81% - - -
Total Cost 43,539 132,246 102,554 199,659 59,460 19,273 12,011 23.91%
-
Net Worth 51,611 46,869 36,836 28,822 8,699 6,710 8,718 34.46%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 51,611 46,869 36,836 28,822 8,699 6,710 8,718 34.46%
NOSH 67,028 66,956 66,974 67,029 66,923 67,107 67,067 -0.00%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 8.75% 6.99% 5.94% 9.61% 3.90% -13.60% -189.00% -
ROE 8.09% 21.20% 17.57% 73.64% 27.74% -34.39% -90.09% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 71.18 212.35 162.79 329.53 92.45 25.28 6.20 50.14%
EPS 6.23 14.84 9.66 31.67 3.61 -3.44 -11.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.70 0.55 0.43 0.13 0.10 0.13 34.47%
Adjusted Per Share Value based on latest NOSH - 67,029
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 11.44 34.10 26.15 52.97 14.84 4.07 1.00 50.05%
EPS 1.00 2.38 1.55 5.09 0.58 -0.55 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1238 0.1124 0.0883 0.0691 0.0209 0.0161 0.0209 34.47%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.40 0.22 0.46 0.74 0.32 0.50 1.05 -
P/RPS 0.56 0.10 0.28 0.22 0.35 1.98 16.94 -43.31%
P/EPS 6.42 1.48 4.76 2.34 8.88 -14.54 -8.97 -
EY 15.56 67.45 21.01 42.79 11.27 -6.88 -11.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.84 1.72 2.46 5.00 8.08 -36.66%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 04/12/08 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 -
Price 0.38 0.08 0.35 0.69 0.29 0.49 0.97 -
P/RPS 0.53 0.04 0.22 0.21 0.31 1.94 15.65 -43.09%
P/EPS 6.10 0.54 3.62 2.18 8.04 -14.25 -8.28 -
EY 16.38 185.49 27.61 45.89 12.43 -7.02 -12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.11 0.64 1.60 2.23 4.90 7.46 -36.45%

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