[VARIA] YoY TTM 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- -12.22%
YoY- -58.0%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 130,189 114,545 29,329 47,712 142,182 109,026 220,885 -8.42%
PBT 3,758 1,405 -5,915 4,384 10,070 6,497 21,250 -25.05%
Tax -601 -505 -88 -211 -134 -25 -24 70.96%
NP 3,157 900 -6,003 4,173 9,936 6,472 21,226 -27.18%
-
NP to SH 3,157 900 -6,003 4,173 9,936 6,472 21,226 -27.18%
-
Tax Rate 15.99% 35.94% - 4.81% 1.33% 0.38% 0.11% -
Total Cost 127,032 113,645 35,332 43,539 132,246 102,554 199,659 -7.25%
-
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 2.42% 0.79% -20.47% 8.75% 6.99% 5.94% 9.61% -
ROE 6.33% 1.93% -12.97% 8.09% 21.20% 17.57% 73.64% -
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 193.29 169.51 43.08 71.18 212.35 162.79 329.53 -8.50%
EPS 4.69 1.33 -8.82 6.23 14.84 9.66 31.67 -27.24%
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 30.10 26.48 6.78 11.03 32.87 25.21 51.07 -8.42%
EPS 0.73 0.21 -1.39 0.96 2.30 1.50 4.91 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1078 0.107 0.1193 0.1084 0.0852 0.0666 9.55%
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 0.18 0.14 0.58 0.56 0.10 0.28 0.22 -3.28%
P/EPS 7.47 17.27 -2.84 6.42 1.48 4.76 2.34 21.32%
EY 13.39 5.79 -35.27 15.56 67.45 21.01 42.79 -17.58%
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 0.18 0.14 0.74 0.53 0.04 0.22 0.21 -2.53%
P/EPS 7.47 17.27 -3.63 6.10 0.54 3.62 2.18 22.76%
EY 13.39 5.79 -27.56 16.38 185.49 27.61 45.89 -18.54%
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