[VARIA] QoQ Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 28.4%
YoY- 127.91%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 94,225 34,618 9,043 42,077 21,757 12,371 5,031 601.49%
PBT 1,006 683 230 1,203 803 655 403 83.71%
Tax -336 -236 13 -163 7 -22 -13 769.00%
NP 670 447 243 1,040 810 633 390 43.29%
-
NP to SH 670 447 243 1,040 810 633 390 43.29%
-
Tax Rate 33.40% 34.55% -5.65% 13.55% -0.87% 3.36% 3.23% -
Total Cost 93,555 34,171 8,800 41,037 20,947 11,738 4,641 636.64%
-
Net Worth 46,229 46,034 45,899 45,599 45,520 45,118 45,051 1.73%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 46,229 46,034 45,899 45,599 45,520 45,118 45,051 1.73%
NOSH 67,000 66,716 67,499 67,058 66,942 67,340 67,241 -0.23%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 0.71% 1.29% 2.69% 2.47% 3.72% 5.12% 7.75% -
ROE 1.45% 0.97% 0.53% 2.28% 1.78% 1.40% 0.87% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 140.63 51.89 13.40 62.75 32.50 18.37 7.48 603.28%
EPS 1.00 0.67 0.36 1.55 1.21 0.94 0.58 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.68 0.68 0.67 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 67,346
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 21.79 8.00 2.09 9.73 5.03 2.86 1.16 602.87%
EPS 0.15 0.10 0.06 0.24 0.19 0.15 0.09 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1064 0.1061 0.1054 0.1053 0.1043 0.1042 1.71%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.23 0.30 0.315 0.335 0.25 0.35 0.41 -
P/RPS 0.16 0.58 2.35 0.53 0.77 1.91 5.48 -90.45%
P/EPS 23.00 44.78 87.50 21.60 20.66 37.23 70.69 -52.59%
EY 4.35 2.23 1.14 4.63 4.84 2.69 1.41 111.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.46 0.49 0.37 0.52 0.61 -33.53%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 -
Price 0.23 0.25 0.30 0.32 0.32 0.46 0.41 -
P/RPS 0.16 0.48 2.24 0.51 0.98 2.50 5.48 -90.45%
P/EPS 23.00 37.31 83.33 20.63 26.45 48.94 70.69 -52.59%
EY 4.35 2.68 1.20 4.85 3.78 2.04 1.41 111.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.44 0.47 0.47 0.69 0.61 -33.53%

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