[VARIA] QoQ Cumulative 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- -96.47%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 136,100 114,871 94,793 70,362 109,543 94,225 34,618 148.06%
PBT 4,294 1,250 1,018 415 3,513 1,006 683 238.74%
Tax -714 -367 -363 -311 -570 -336 -236 108.48%
NP 3,580 883 655 104 2,943 670 447 297.78%
-
NP to SH 3,580 883 655 104 2,943 670 447 297.78%
-
Tax Rate 16.63% 29.36% 35.66% 74.94% 16.23% 33.40% 34.55% -
Total Cost 132,520 113,988 94,138 70,258 106,600 93,555 34,171 145.82%
-
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 67,000 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% 1.78% 1.34% 0.22% 6.11% 1.45% 0.97% -
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 203.15 171.72 141.83 108.25 163.67 140.63 51.89 147.37%
EPS 5.34 1.32 0.98 0.16 4.39 1.00 0.67 296.50%
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 26.56 21.92 16.27 25.33 21.79 8.00 148.16%
EPS 0.83 0.20 0.15 0.02 0.68 0.15 0.10 307.31%
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 0.20 0.20 0.26 0.18 0.16 0.58 -50.66%
P/EPS 7.58 26.52 29.59 175.00 6.60 23.00 44.78 -69.23%
EY 13.19 3.77 3.38 0.57 15.16 4.35 2.23 225.30%
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 0.20 0.22 0.26 0.17 0.16 0.48 -47.84%
P/EPS 6.74 26.52 31.63 175.00 6.37 23.00 37.31 -67.87%
EY 14.84 3.77 3.16 0.57 15.70 4.35 2.68 211.37%
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