[VARIA] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 27.96%
YoY- -73.76%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 34,618 9,043 42,077 21,757 12,371 5,031 40,401 -9.81%
PBT 683 230 1,203 803 655 403 -3,596 -
Tax -236 13 -163 7 -22 -13 -130 48.97%
NP 447 243 1,040 810 633 390 -3,726 -
-
NP to SH 447 243 1,040 810 633 390 -3,726 -
-
Tax Rate 34.55% -5.65% 13.55% -0.87% 3.36% 3.23% - -
Total Cost 34,171 8,800 41,037 20,947 11,738 4,641 44,127 -15.71%
-
Net Worth 46,034 45,899 45,599 45,520 45,118 45,051 44,229 2.71%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,034 45,899 45,599 45,520 45,118 45,051 44,229 2.71%
NOSH 66,716 67,499 67,058 66,942 67,340 67,241 67,014 -0.29%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.29% 2.69% 2.47% 3.72% 5.12% 7.75% -9.22% -
ROE 0.97% 0.53% 2.28% 1.78% 1.40% 0.87% -8.42% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 51.89 13.40 62.75 32.50 18.37 7.48 60.29 -9.54%
EPS 0.67 0.36 1.55 1.21 0.94 0.58 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.68 0.68 0.67 0.67 0.66 3.01%
Adjusted Per Share Value based on latest NOSH - 68,076
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 8.00 2.09 9.73 5.03 2.86 1.16 9.34 -9.83%
EPS 0.10 0.06 0.24 0.19 0.15 0.09 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.1061 0.1054 0.1053 0.1043 0.1042 0.1023 2.66%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.30 0.315 0.335 0.25 0.35 0.41 0.42 -
P/RPS 0.58 2.35 0.53 0.77 1.91 5.48 0.70 -11.81%
P/EPS 44.78 87.50 21.60 20.66 37.23 70.69 -7.55 -
EY 2.23 1.14 4.63 4.84 2.69 1.41 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.49 0.37 0.52 0.61 0.64 -23.34%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 -
Price 0.25 0.30 0.32 0.32 0.46 0.41 0.35 -
P/RPS 0.48 2.24 0.51 0.98 2.50 5.48 0.58 -11.88%
P/EPS 37.31 83.33 20.63 26.45 48.94 70.69 -6.29 -
EY 2.68 1.20 4.85 3.78 2.04 1.41 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.47 0.47 0.69 0.61 0.53 -22.78%

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