[VARIA] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -14.69%
YoY- -73.76%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 69,236 36,172 42,077 29,009 24,742 20,124 40,401 43.34%
PBT 1,366 920 1,203 1,070 1,310 1,612 -3,596 -
Tax -472 52 -163 9 -44 -52 -130 136.78%
NP 894 972 1,040 1,080 1,266 1,560 -3,726 -
-
NP to SH 894 972 1,040 1,080 1,266 1,560 -3,726 -
-
Tax Rate 34.55% -5.65% 13.55% -0.84% 3.36% 3.23% - -
Total Cost 68,342 35,200 41,037 27,929 23,476 18,564 44,127 33.96%
-
Net Worth 46,034 45,899 45,599 45,520 45,118 45,051 44,229 2.71%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,034 45,899 45,599 45,520 45,118 45,051 44,229 2.71%
NOSH 66,716 67,499 67,058 66,942 67,340 67,241 67,014 -0.29%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.29% 2.69% 2.47% 3.72% 5.12% 7.75% -9.22% -
ROE 1.94% 2.12% 2.28% 2.37% 2.81% 3.46% -8.42% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 103.78 53.59 62.75 43.33 36.74 29.93 60.29 43.77%
EPS 1.34 1.44 1.55 1.61 1.88 2.32 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.68 0.67 0.67 0.66 3.01%
Adjusted Per Share Value based on latest NOSH - 68,076
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 16.01 8.36 9.73 6.71 5.72 4.65 9.34 43.37%
EPS 0.21 0.22 0.24 0.25 0.29 0.36 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.1061 0.1054 0.1053 0.1043 0.1042 0.1023 2.66%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.30 0.315 0.335 0.25 0.35 0.41 0.42 -
P/RPS 0.29 0.59 0.53 0.58 0.95 1.37 0.70 -44.51%
P/EPS 22.39 21.88 21.60 15.50 18.62 17.67 -7.55 -
EY 4.47 4.57 4.63 6.45 5.37 5.66 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.49 0.37 0.52 0.61 0.64 -23.34%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 -
Price 0.25 0.30 0.32 0.32 0.46 0.41 0.35 -
P/RPS 0.24 0.56 0.51 0.74 1.25 1.37 0.58 -44.56%
P/EPS 18.66 20.83 20.63 19.83 24.47 17.67 -6.29 -
EY 5.36 4.80 4.85 5.04 4.09 5.66 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.47 0.47 0.69 0.61 0.53 -22.78%

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