[VARIA] QoQ Quarter Result on 31-Oct-2008 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
04-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -15.03%
YoY- -45.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 9,413 12,960 14,883 26,176 32,061 23,042 60,903 -71.23%
PBT 1,187 505 1,262 2,080 2,356 1,423 4,211 -57.04%
Tax -12 -14 -176 -78 0 0 -56 -64.22%
NP 1,175 491 1,086 2,002 2,356 1,423 4,155 -56.94%
-
NP to SH 1,175 491 1,086 2,002 2,356 1,423 4,155 -56.94%
-
Tax Rate 1.01% 2.77% 13.95% 3.75% 0.00% 0.00% 1.33% -
Total Cost 8,238 12,469 13,797 24,174 29,705 21,619 56,748 -72.41%
-
Net Worth 49,685 49,099 48,266 46,869 44,844 42,958 41,550 12.67%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 49,685 49,099 48,266 46,869 44,844 42,958 41,550 12.67%
NOSH 67,142 67,260 67,037 66,956 66,931 67,122 67,016 0.12%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.48% 3.79% 7.30% 7.65% 7.35% 6.18% 6.82% -
ROE 2.36% 1.00% 2.25% 4.27% 5.25% 3.31% 10.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 14.02 19.27 22.20 39.09 47.90 34.33 90.88 -71.26%
EPS 1.75 0.73 1.62 2.99 3.52 2.12 6.20 -57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.70 0.67 0.64 0.62 12.53%
Adjusted Per Share Value based on latest NOSH - 66,956
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 2.18 3.00 3.44 6.05 7.41 5.33 14.08 -71.19%
EPS 0.27 0.11 0.25 0.46 0.54 0.33 0.96 -57.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1135 0.1116 0.1084 0.1037 0.0993 0.0961 12.66%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.38 0.12 0.25 0.22 0.38 0.30 0.30 -
P/RPS 2.71 0.62 1.13 0.56 0.79 0.87 0.33 307.56%
P/EPS 21.71 16.44 15.43 7.36 10.80 14.15 4.84 172.23%
EY 4.61 6.08 6.48 13.59 9.26 7.07 20.67 -63.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.16 0.35 0.31 0.57 0.47 0.48 4.12%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 18/08/09 19/06/09 25/03/09 04/12/08 12/09/08 26/06/08 31/03/08 -
Price 0.40 0.20 0.06 0.08 0.30 0.37 0.16 -
P/RPS 2.85 1.04 0.27 0.20 0.63 1.08 0.18 531.60%
P/EPS 22.86 27.40 3.70 2.68 8.52 17.45 2.58 328.76%
EY 4.38 3.65 27.00 37.38 11.73 5.73 38.75 -76.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.27 0.08 0.11 0.45 0.58 0.26 62.85%

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