[VARIA] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -16.05%
YoY- -16.05%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 70,362 15,318 59,607 25,575 9,043 20,320 9,386 283.50%
PBT 415 2,507 323 452 230 400 148 98.97%
Tax -311 -234 -100 -248 13 -170 29 -
NP 104 2,273 223 204 243 230 177 -29.87%
-
NP to SH 104 2,273 223 204 243 230 177 -29.87%
-
Tax Rate 74.94% 9.33% 30.96% 54.87% -5.65% 42.50% -19.59% -
Total Cost 70,258 13,045 59,384 25,371 8,800 20,090 9,209 288.02%
-
Net Worth 46,800 48,175 46,627 46,919 45,899 45,795 46,292 0.73%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 46,800 48,175 46,627 46,919 45,899 45,795 46,292 0.73%
NOSH 65,000 66,910 67,575 67,999 67,499 67,346 68,076 -3.03%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 0.15% 14.84% 0.37% 0.80% 2.69% 1.13% 1.89% -
ROE 0.22% 4.72% 0.48% 0.43% 0.53% 0.50% 0.38% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 108.25 22.89 88.21 37.61 13.40 30.17 13.79 295.47%
EPS 0.16 3.39 0.33 0.30 0.36 0.34 0.26 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.69 0.69 0.68 0.68 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 67,999
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.27 3.54 13.78 5.91 2.09 4.70 2.17 283.54%
EPS 0.02 0.53 0.05 0.05 0.06 0.05 0.04 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1114 0.1078 0.1085 0.1061 0.1059 0.107 0.74%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.29 0.23 0.30 0.315 0.335 0.25 -
P/RPS 0.26 1.27 0.26 0.80 2.35 1.11 1.81 -72.60%
P/EPS 175.00 8.54 69.70 100.00 87.50 98.09 96.15 49.12%
EY 0.57 11.71 1.43 1.00 1.14 1.02 1.04 -33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.33 0.43 0.46 0.49 0.37 3.57%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 13/12/10 -
Price 0.28 0.28 0.23 0.25 0.30 0.32 0.32 -
P/RPS 0.26 1.22 0.26 0.66 2.24 1.06 2.32 -76.78%
P/EPS 175.00 8.24 69.70 83.33 83.33 93.70 123.08 26.47%
EY 0.57 12.13 1.43 1.20 1.20 1.07 0.81 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.33 0.36 0.44 0.47 0.47 -11.70%

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