[VARIA] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -220.7%
YoY- -154.26%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 21,757 12,371 5,031 40,401 32,829 22,373 12,960 41.11%
PBT 803 655 403 -3,596 3,123 1,691 505 36.11%
Tax 7 -22 -13 -130 -36 -26 -14 -
NP 810 633 390 -3,726 3,087 1,665 491 39.48%
-
NP to SH 810 633 390 -3,726 3,087 1,665 491 39.48%
-
Tax Rate -0.87% 3.36% 3.23% - 1.15% 1.54% 2.77% -
Total Cost 20,947 11,738 4,641 44,127 29,742 20,708 12,469 41.18%
-
Net Worth 45,520 45,118 45,051 44,229 51,561 49,481 49,099 -4.90%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 45,520 45,118 45,051 44,229 51,561 49,481 49,099 -4.90%
NOSH 66,942 67,340 67,241 67,014 66,963 66,867 67,260 -0.31%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 3.72% 5.12% 7.75% -9.22% 9.40% 7.44% 3.79% -
ROE 1.78% 1.40% 0.87% -8.42% 5.99% 3.36% 1.00% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 32.50 18.37 7.48 60.29 49.03 33.46 19.27 41.55%
EPS 1.21 0.94 0.58 -5.56 4.61 2.49 0.73 39.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.66 0.77 0.74 0.73 -4.60%
Adjusted Per Share Value based on latest NOSH - 66,991
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 5.03 2.86 1.16 9.34 7.59 5.17 3.00 41.00%
EPS 0.19 0.15 0.09 -0.86 0.71 0.38 0.11 43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1043 0.1042 0.1023 0.1192 0.1144 0.1135 -4.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.25 0.35 0.41 0.42 0.40 0.38 0.12 -
P/RPS 0.77 1.91 5.48 0.70 0.82 1.14 0.62 15.49%
P/EPS 20.66 37.23 70.69 -7.55 8.68 15.26 16.44 16.40%
EY 4.84 2.69 1.41 -13.24 11.53 6.55 6.08 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.61 0.64 0.52 0.51 0.16 74.60%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 18/08/09 19/06/09 -
Price 0.32 0.46 0.41 0.35 0.38 0.40 0.20 -
P/RPS 0.98 2.50 5.48 0.58 0.78 1.20 1.04 -3.87%
P/EPS 26.45 48.94 70.69 -6.29 8.24 16.06 27.40 -2.31%
EY 3.78 2.04 1.41 -15.89 12.13 6.23 3.65 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.61 0.53 0.49 0.54 0.27 44.56%

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