[VARIA] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 339.25%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 114,871 94,793 70,362 109,543 94,225 34,618 9,043 440.24%
PBT 1,250 1,018 415 3,513 1,006 683 230 207.53%
Tax -367 -363 -311 -570 -336 -236 13 -
NP 883 655 104 2,943 670 447 243 135.43%
-
NP to SH 883 655 104 2,943 670 447 243 135.43%
-
Tax Rate 29.36% 35.66% 74.94% 16.23% 33.40% 34.55% -5.65% -
Total Cost 113,988 94,138 70,258 106,600 93,555 34,171 8,800 447.28%
-
Net Worth 49,501 48,790 46,800 48,189 46,229 46,034 45,899 5.14%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 49,501 48,790 46,800 48,189 46,229 46,034 45,899 5.14%
NOSH 66,893 66,836 65,000 66,929 67,000 66,716 67,499 -0.59%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.77% 0.69% 0.15% 2.69% 0.71% 1.29% 2.69% -
ROE 1.78% 1.34% 0.22% 6.11% 1.45% 0.97% 0.53% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 171.72 141.83 108.25 163.67 140.63 51.89 13.40 443.40%
EPS 1.32 0.98 0.16 4.39 1.00 0.67 0.36 136.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.72 0.69 0.69 0.68 5.77%
Adjusted Per Share Value based on latest NOSH - 66,910
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 26.56 21.92 16.27 25.33 21.79 8.00 2.09 440.39%
EPS 0.20 0.15 0.02 0.68 0.15 0.10 0.06 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1128 0.1082 0.1114 0.1069 0.1064 0.1061 5.18%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.35 0.29 0.28 0.29 0.23 0.30 0.315 -
P/RPS 0.20 0.20 0.26 0.18 0.16 0.58 2.35 -80.50%
P/EPS 26.52 29.59 175.00 6.60 23.00 44.78 87.50 -54.71%
EY 3.77 3.38 0.57 15.16 4.35 2.23 1.14 121.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.39 0.40 0.33 0.43 0.46 1.43%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 -
Price 0.35 0.31 0.28 0.28 0.23 0.25 0.30 -
P/RPS 0.20 0.22 0.26 0.17 0.16 0.48 2.24 -79.87%
P/EPS 26.52 31.63 175.00 6.37 23.00 37.31 83.33 -53.22%
EY 3.77 3.16 0.57 15.70 4.35 2.68 1.20 113.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.39 0.39 0.33 0.36 0.44 4.47%

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