[VARIA] QoQ 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- -27.16%
YoY- -87.54%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 25,575 9,043 20,320 9,386 7,340 5,031 7,572 125.61%
PBT 452 230 400 148 253 403 -6,719 -
Tax -248 13 -170 29 -10 -13 -94 91.27%
NP 204 243 230 177 243 390 -6,813 -
-
NP to SH 204 243 230 177 243 390 -6,813 -
-
Tax Rate 54.87% -5.65% 42.50% -19.59% 3.95% 3.23% - -
Total Cost 25,371 8,800 20,090 9,209 7,097 4,641 14,385 46.12%
-
Net Worth 46,919 45,899 45,795 46,292 45,224 45,051 44,214 4.04%
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 46,919 45,899 45,795 46,292 45,224 45,051 44,214 4.04%
NOSH 67,999 67,499 67,346 68,076 67,499 67,241 66,991 1.00%
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 0.80% 2.69% 1.13% 1.89% 3.31% 7.75% -89.98% -
ROE 0.43% 0.53% 0.50% 0.38% 0.54% 0.87% -15.41% -
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 37.61 13.40 30.17 13.79 10.87 7.48 11.30 123.41%
EPS 0.30 0.36 0.34 0.26 0.36 0.58 -10.17 -
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 5.91 2.09 4.70 2.17 1.70 1.16 1.75 125.59%
EPS 0.05 0.06 0.05 0.04 0.06 0.09 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1061 0.1059 0.107 0.1046 0.1042 0.1022 4.07%
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 0.80 2.35 1.11 1.81 3.22 5.48 3.72 -64.20%
P/EPS 100.00 87.50 98.09 96.15 97.22 70.69 -4.13 -
EY 1.00 1.14 1.02 1.04 1.03 1.41 -24.21 -
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 0.66 2.24 1.06 2.32 4.23 5.48 3.10 -64.44%
P/EPS 83.33 83.33 93.70 123.08 127.78 70.69 -3.44 -
EY 1.20 1.20 1.07 0.81 0.78 1.41 -29.06 -
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