[VARIA] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -10.13%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 93,242 74,100 136,100 153,161 189,586 281,448 109,543 -10.19%
PBT 1,800 1,860 4,294 1,666 2,036 1,660 3,513 -35.99%
Tax -92 -96 -714 -489 -726 -1,244 -570 -70.38%
NP 1,708 1,764 3,580 1,177 1,310 416 2,943 -30.44%
-
NP to SH 1,828 2,408 3,580 1,177 1,310 416 2,943 -27.22%
-
Tax Rate 5.11% 5.16% 16.63% 29.35% 35.66% 74.94% 16.23% -
Total Cost 91,534 72,336 132,520 151,984 188,276 281,032 106,600 -9.66%
-
Net Worth 52,930 52,930 52,255 49,501 48,790 46,800 48,189 6.46%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 52,930 52,930 52,255 49,501 48,790 46,800 48,189 6.46%
NOSH 67,000 67,000 66,993 66,893 66,836 65,000 66,929 0.07%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 1.83% 2.38% 2.63% 0.77% 0.69% 0.15% 2.69% -
ROE 3.45% 4.55% 6.85% 2.38% 2.68% 0.89% 6.11% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 139.17 110.60 203.15 228.96 283.66 433.00 163.67 -10.25%
EPS 2.72 3.60 5.34 1.76 1.96 0.64 4.39 -27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.74 0.73 0.72 0.72 6.38%
Adjusted Per Share Value based on latest NOSH - 67,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.56 17.13 31.47 35.41 43.83 65.07 25.33 -10.19%
EPS 0.42 0.56 0.83 0.27 0.30 0.10 0.68 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1224 0.1208 0.1145 0.1128 0.1082 0.1114 6.48%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.40 0.35 0.405 0.35 0.29 0.28 0.29 -
P/RPS 0.29 0.32 0.20 0.15 0.10 0.06 0.18 37.47%
P/EPS 14.66 9.74 7.58 19.89 14.80 43.75 6.60 70.32%
EY 6.82 10.27 13.19 5.03 6.76 2.29 15.16 -41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.47 0.40 0.39 0.40 17.59%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 30/05/13 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 -
Price 0.38 0.49 0.36 0.35 0.31 0.28 0.28 -
P/RPS 0.27 0.44 0.18 0.15 0.11 0.06 0.17 36.16%
P/EPS 13.93 13.63 6.74 19.89 15.82 43.75 6.37 68.55%
EY 7.18 7.33 14.84 5.03 6.32 2.29 15.70 -40.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.46 0.47 0.42 0.39 0.39 14.86%

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