[VARIA] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 5.39%
YoY- 114.99%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 46,859 95,345 130,189 114,545 29,329 47,712 142,182 -14.34%
PBT 2,040 4,967 3,758 1,405 -5,915 4,384 10,070 -19.96%
Tax -731 -603 -601 -505 -88 -211 -134 26.69%
NP 1,309 4,364 3,157 900 -6,003 4,173 9,936 -24.62%
-
NP to SH 1,203 4,190 3,157 900 -6,003 4,173 9,936 -25.50%
-
Tax Rate 35.83% 12.14% 15.99% 35.94% - 4.81% 1.33% -
Total Cost 45,550 90,981 127,032 113,645 35,332 43,539 132,246 -13.81%
-
Net Worth 0 53,600 49,841 46,627 46,292 51,611 46,869 -
Dividend
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 0 53,600 49,841 46,627 46,292 51,611 46,869 -
NOSH 67,000 67,000 67,352 67,575 68,076 67,028 66,956 0.00%
Ratio Analysis
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 2.79% 4.58% 2.42% 0.79% -20.47% 8.75% 6.99% -
ROE 0.00% 7.82% 6.33% 1.93% -12.97% 8.09% 21.20% -
Per Share
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 69.94 142.31 193.29 169.51 43.08 71.18 212.35 -14.34%
EPS 1.80 6.25 4.69 1.33 -8.82 6.23 14.84 -25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.74 0.69 0.68 0.77 0.70 -
Adjusted Per Share Value based on latest NOSH - 67,575
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 10.83 22.05 30.10 26.48 6.78 11.03 32.87 -14.34%
EPS 0.28 0.97 0.73 0.21 -1.39 0.96 2.30 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1239 0.1152 0.1078 0.107 0.1193 0.1084 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/15 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.38 0.36 0.35 0.23 0.25 0.40 0.22 -
P/RPS 0.54 0.25 0.18 0.14 0.58 0.56 0.10 26.51%
P/EPS 21.16 5.76 7.47 17.27 -2.84 6.42 1.48 44.91%
EY 4.73 17.37 13.39 5.79 -35.27 15.56 67.45 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.47 0.33 0.37 0.52 0.31 -
Price Multiplier on Announcement Date
31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date - 17/12/13 13/12/12 09/12/11 13/12/10 15/12/09 04/12/08 -
Price 0.00 0.345 0.35 0.23 0.32 0.38 0.08 -
P/RPS 0.00 0.24 0.18 0.14 0.74 0.53 0.04 -
P/EPS 0.00 5.52 7.47 17.27 -3.63 6.10 0.54 -
EY 0.00 18.13 13.39 5.79 -27.56 16.38 185.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.47 0.33 0.47 0.49 0.11 -

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