[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -98.68%
YoY- -91.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 92,506 72,423 53,504 17,420 122,054 74,117 46,621 57.70%
PBT 3,367 -38 554 409 5,660 1,923 900 140.41%
Tax -857 -384 -220 -124 -1,762 -256 -46 599.03%
NP 2,510 -422 334 285 3,898 1,667 854 104.78%
-
NP to SH 2,241 -478 276 50 3,792 1,494 914 81.53%
-
Tax Rate 25.45% - 39.71% 30.32% 31.13% 13.31% 5.11% -
Total Cost 89,996 72,845 53,170 17,135 118,156 72,450 45,767 56.76%
-
Net Worth 58,290 55,609 56,279 55,609 55,609 53,600 52,930 6.62%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 58,290 55,609 56,279 55,609 55,609 53,600 52,930 6.62%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 2.71% -0.58% 0.62% 1.64% 3.19% 2.25% 1.83% -
ROE 3.84% -0.86% 0.49% 0.09% 6.82% 2.79% 1.73% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 138.07 108.09 79.86 26.00 182.17 110.62 69.58 57.71%
EPS 3.34 -0.71 0.41 0.07 5.66 2.23 1.36 81.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.84 0.83 0.83 0.80 0.79 6.62%
Adjusted Per Share Value based on latest NOSH - 67,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 21.39 16.75 12.37 4.03 28.22 17.14 10.78 57.70%
EPS 0.52 -0.11 0.06 0.01 0.88 0.35 0.21 82.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1286 0.1301 0.1286 0.1286 0.1239 0.1224 6.62%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.35 0.43 0.56 0.625 0.385 0.36 0.40 -
P/RPS 0.25 0.40 0.70 2.40 0.21 0.33 0.57 -42.18%
P/EPS 10.46 -60.27 135.94 837.50 6.80 16.14 29.32 -49.60%
EY 9.56 -1.66 0.74 0.12 14.70 6.19 3.41 98.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.67 0.75 0.46 0.45 0.51 -14.91%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 18/12/14 25/09/14 28/05/14 20/03/14 17/12/13 19/09/13 -
Price 0.36 0.40 0.54 0.52 0.56 0.345 0.38 -
P/RPS 0.26 0.37 0.68 2.00 0.31 0.31 0.55 -39.23%
P/EPS 10.76 -56.07 131.09 696.80 9.89 15.47 27.86 -46.87%
EY 9.29 -1.78 0.76 0.14 10.11 6.46 3.59 88.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.64 0.63 0.67 0.43 0.48 -9.94%

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