[VARIA] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -6.54%
YoY- -37.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 109,543 125,633 69,236 36,172 42,077 29,009 24,742 168.89%
PBT 3,513 1,341 1,366 920 1,203 1,070 1,310 92.67%
Tax -570 -448 -472 52 -163 9 -44 449.02%
NP 2,943 893 894 972 1,040 1,080 1,266 75.21%
-
NP to SH 2,943 893 894 972 1,040 1,080 1,266 75.21%
-
Tax Rate 16.23% 33.41% 34.55% -5.65% 13.55% -0.84% 3.36% -
Total Cost 106,600 124,740 68,342 35,200 41,037 27,929 23,476 173.45%
-
Net Worth 48,189 46,229 46,034 45,899 45,599 45,520 45,118 4.47%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 48,189 46,229 46,034 45,899 45,599 45,520 45,118 4.47%
NOSH 66,929 66,999 66,716 67,499 67,058 66,942 67,340 -0.40%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 2.69% 0.71% 1.29% 2.69% 2.47% 3.72% 5.12% -
ROE 6.11% 1.93% 1.94% 2.12% 2.28% 2.37% 2.81% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 163.67 187.51 103.78 53.59 62.75 43.33 36.74 170.00%
EPS 4.39 1.33 1.34 1.44 1.55 1.61 1.88 75.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.69 0.68 0.68 0.68 0.67 4.90%
Adjusted Per Share Value based on latest NOSH - 67,499
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.33 29.05 16.01 8.36 9.73 6.71 5.72 168.93%
EPS 0.68 0.21 0.21 0.22 0.24 0.25 0.29 76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1069 0.1064 0.1061 0.1054 0.1053 0.1043 4.47%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.29 0.23 0.30 0.315 0.335 0.25 0.35 -
P/RPS 0.18 0.12 0.29 0.59 0.53 0.58 0.95 -66.91%
P/EPS 6.60 17.25 22.39 21.88 21.60 15.50 18.62 -49.82%
EY 15.16 5.80 4.47 4.57 4.63 6.45 5.37 99.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.43 0.46 0.49 0.37 0.52 -16.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 27/09/10 -
Price 0.28 0.23 0.25 0.30 0.32 0.32 0.46 -
P/RPS 0.17 0.12 0.24 0.56 0.51 0.74 1.25 -73.45%
P/EPS 6.37 17.25 18.66 20.83 20.63 19.83 24.47 -59.13%
EY 15.70 5.80 5.36 4.80 4.85 5.04 4.09 144.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.36 0.44 0.47 0.47 0.69 -31.56%

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