[VARIA] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -85.86%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 136,100 153,161 189,586 281,448 109,543 125,633 69,236 56.60%
PBT 4,294 1,666 2,036 1,660 3,513 1,341 1,366 113.84%
Tax -714 -489 -726 -1,244 -570 -448 -472 31.61%
NP 3,580 1,177 1,310 416 2,943 893 894 151.11%
-
NP to SH 3,580 1,177 1,310 416 2,943 893 894 151.11%
-
Tax Rate 16.63% 29.35% 35.66% 74.94% 16.23% 33.41% 34.55% -
Total Cost 132,520 151,984 188,276 281,032 106,600 124,740 68,342 55.18%
-
Net Worth 52,255 49,501 48,790 46,800 48,189 46,229 46,034 8.77%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 52,255 49,501 48,790 46,800 48,189 46,229 46,034 8.77%
NOSH 66,993 66,893 66,836 65,000 66,929 66,999 66,716 0.27%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.63% 0.77% 0.69% 0.15% 2.69% 0.71% 1.29% -
ROE 6.85% 2.38% 2.68% 0.89% 6.11% 1.93% 1.94% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 203.15 228.96 283.66 433.00 163.67 187.51 103.78 56.16%
EPS 5.34 1.76 1.96 0.64 4.39 1.33 1.34 150.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.74 0.73 0.72 0.72 0.69 0.69 8.47%
Adjusted Per Share Value based on latest NOSH - 65,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 31.47 35.41 43.83 65.07 25.33 29.05 16.01 56.59%
EPS 0.83 0.27 0.30 0.10 0.68 0.21 0.21 148.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1145 0.1128 0.1082 0.1114 0.1069 0.1064 8.78%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.405 0.35 0.29 0.28 0.29 0.23 0.30 -
P/RPS 0.20 0.15 0.10 0.06 0.18 0.12 0.29 -21.85%
P/EPS 7.58 19.89 14.80 43.75 6.60 17.25 22.39 -51.26%
EY 13.19 5.03 6.76 2.29 15.16 5.80 4.47 105.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.40 0.39 0.40 0.33 0.43 13.44%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 -
Price 0.36 0.35 0.31 0.28 0.28 0.23 0.25 -
P/RPS 0.18 0.15 0.11 0.06 0.17 0.12 0.24 -17.37%
P/EPS 6.74 19.89 15.82 43.75 6.37 17.25 18.66 -49.12%
EY 14.84 5.03 6.32 2.29 15.70 5.80 5.36 96.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.42 0.39 0.39 0.33 0.36 17.66%

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