[VARIA] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 62.31%
YoY- -61.98%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 9,043 42,077 21,757 12,371 5,031 40,401 32,829 -57.76%
PBT 230 1,203 803 655 403 -3,596 3,123 -82.51%
Tax 13 -163 7 -22 -13 -130 -36 -
NP 243 1,040 810 633 390 -3,726 3,087 -81.71%
-
NP to SH 243 1,040 810 633 390 -3,726 3,087 -81.71%
-
Tax Rate -5.65% 13.55% -0.87% 3.36% 3.23% - 1.15% -
Total Cost 8,800 41,037 20,947 11,738 4,641 44,127 29,742 -55.69%
-
Net Worth 45,899 45,599 45,520 45,118 45,051 44,229 51,561 -7.48%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 45,899 45,599 45,520 45,118 45,051 44,229 51,561 -7.48%
NOSH 67,499 67,058 66,942 67,340 67,241 67,014 66,963 0.53%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.69% 2.47% 3.72% 5.12% 7.75% -9.22% 9.40% -
ROE 0.53% 2.28% 1.78% 1.40% 0.87% -8.42% 5.99% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.40 62.75 32.50 18.37 7.48 60.29 49.03 -57.98%
EPS 0.36 1.55 1.21 0.94 0.58 -5.56 4.61 -81.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.67 0.67 0.66 0.77 -7.97%
Adjusted Per Share Value based on latest NOSH - 67,499
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.09 9.73 5.03 2.86 1.16 9.34 7.59 -57.77%
EPS 0.06 0.24 0.19 0.15 0.09 -0.86 0.71 -80.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1054 0.1053 0.1043 0.1042 0.1023 0.1192 -7.48%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.315 0.335 0.25 0.35 0.41 0.42 0.40 -
P/RPS 2.35 0.53 0.77 1.91 5.48 0.70 0.82 102.14%
P/EPS 87.50 21.60 20.66 37.23 70.69 -7.55 8.68 368.63%
EY 1.14 4.63 4.84 2.69 1.41 -13.24 11.53 -78.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.37 0.52 0.61 0.64 0.52 -7.86%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 -
Price 0.30 0.32 0.32 0.46 0.41 0.35 0.38 -
P/RPS 2.24 0.51 0.98 2.50 5.48 0.58 0.78 102.42%
P/EPS 83.33 20.63 26.45 48.94 70.69 -6.29 8.24 369.63%
EY 1.20 4.85 3.78 2.04 1.41 -15.89 12.13 -78.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.47 0.69 0.61 0.53 0.49 -6.94%

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