[VARIA] QoQ Cumulative 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- -76.63%
YoY- -37.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative 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 94,225 34,618 9,043 42,077 21,757 12,371 326.31%
PBT 3,513 1,006 683 230 1,203 803 655 205.46%
Tax -570 -336 -236 13 -163 7 -22 770.41%
NP 2,943 670 447 243 1,040 810 633 177.78%
-
NP to SH 2,943 670 447 243 1,040 810 633 177.78%
-
Tax Rate 16.23% 33.40% 34.55% -5.65% 13.55% -0.87% 3.36% -
Total Cost 106,600 93,555 34,171 8,800 41,037 20,947 11,738 333.54%
-
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 67,000 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% 1.45% 0.97% 0.53% 2.28% 1.78% 1.40% -
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 163.67 140.63 51.89 13.40 62.75 32.50 18.37 328.06%
EPS 4.39 1.00 0.67 0.36 1.55 1.21 0.94 178.61%
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 21.79 8.00 2.09 9.73 5.03 2.86 326.37%
EPS 0.68 0.15 0.10 0.06 0.24 0.19 0.15 173.15%
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 0.16 0.58 2.35 0.53 0.77 1.91 -79.20%
P/EPS 6.60 23.00 44.78 87.50 21.60 20.66 37.23 -68.34%
EY 15.16 4.35 2.23 1.14 4.63 4.84 2.69 215.69%
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 0.16 0.48 2.24 0.51 0.98 2.50 -83.25%
P/EPS 6.37 23.00 37.31 83.33 20.63 26.45 48.94 -74.22%
EY 15.70 4.35 2.68 1.20 4.85 3.78 2.04 288.35%
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