[VARIA] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 68.09%
YoY- -68.47%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 110,206 92,168 159,290 131,182 76,056 75,796 200,487 -32.92%
PBT 7,558 5,692 10,342 8,176 4,860 4,044 19,818 -47.44%
Tax 0 0 -60 -6 0 0 -40 -
NP 7,558 5,692 10,282 8,169 4,860 4,044 19,778 -47.37%
-
NP to SH 7,558 5,692 10,282 8,169 4,860 4,044 19,778 -47.37%
-
Tax Rate 0.00% 0.00% 0.58% 0.07% 0.00% 0.00% 0.20% -
Total Cost 102,648 86,476 149,008 123,013 71,196 71,752 180,709 -31.43%
-
Net Worth 44,892 42,958 41,529 36,869 33,471 32,137 30,822 28.52%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 44,892 42,958 41,529 36,869 33,471 32,137 30,822 28.52%
NOSH 67,003 67,122 66,983 67,035 66,942 66,953 67,004 -0.00%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.86% 6.18% 6.45% 6.23% 6.39% 5.34% 9.86% -
ROE 16.84% 13.25% 24.76% 22.16% 14.52% 12.58% 64.17% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 164.48 137.31 237.80 195.69 113.61 113.21 299.21 -32.91%
EPS 11.28 8.48 15.35 12.19 7.26 6.04 29.52 -47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.55 0.50 0.48 0.46 28.52%
Adjusted Per Share Value based on latest NOSH - 66,974
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 25.48 21.31 36.83 30.33 17.59 17.53 46.36 -32.92%
EPS 1.75 1.32 2.38 1.89 1.12 0.94 4.57 -47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0993 0.096 0.0852 0.0774 0.0743 0.0713 28.48%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.30 0.30 0.46 0.55 0.57 0.68 -
P/RPS 0.23 0.22 0.13 0.24 0.48 0.50 0.23 0.00%
P/EPS 3.37 3.54 1.95 3.77 7.58 9.44 2.30 29.03%
EY 29.68 28.27 51.17 26.49 13.20 10.60 43.41 -22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.84 1.10 1.19 1.48 -47.09%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 30/03/07 -
Price 0.30 0.37 0.16 0.35 0.40 0.59 0.60 -
P/RPS 0.18 0.27 0.07 0.18 0.35 0.52 0.20 -6.78%
P/EPS 2.66 4.36 1.04 2.87 5.51 9.77 2.03 19.76%
EY 37.60 22.92 95.94 34.82 18.15 10.24 49.20 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.26 0.64 0.80 1.23 1.30 -50.73%

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