[VARIA] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 9.31%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 24,431 70,362 15,318 59,607 25,575 9,043 20,320 13.08%
PBT 603 415 2,507 323 452 230 400 31.50%
Tax -52 -311 -234 -100 -248 13 -170 -54.63%
NP 551 104 2,273 223 204 243 230 79.13%
-
NP to SH 551 104 2,273 223 204 243 230 79.13%
-
Tax Rate 8.62% 74.94% 9.33% 30.96% 54.87% -5.65% 42.50% -
Total Cost 23,880 70,258 13,045 59,384 25,371 8,800 20,090 12.22%
-
Net Worth 49,052 46,800 48,175 46,627 46,919 45,899 45,795 4.69%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 49,052 46,800 48,175 46,627 46,919 45,899 45,795 4.69%
NOSH 67,195 65,000 66,910 67,575 67,999 67,499 67,346 -0.14%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 2.26% 0.15% 14.84% 0.37% 0.80% 2.69% 1.13% -
ROE 1.12% 0.22% 4.72% 0.48% 0.43% 0.53% 0.50% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 36.36 108.25 22.89 88.21 37.61 13.40 30.17 13.26%
EPS 0.82 0.16 3.39 0.33 0.30 0.36 0.34 79.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.72 0.69 0.69 0.68 0.68 4.84%
Adjusted Per Share Value based on latest NOSH - 67,575
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 5.65 16.27 3.54 13.78 5.91 2.09 4.70 13.07%
EPS 0.13 0.02 0.53 0.05 0.05 0.06 0.05 89.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1082 0.1114 0.1078 0.1085 0.1061 0.1059 4.67%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.29 0.28 0.29 0.23 0.30 0.315 0.335 -
P/RPS 0.80 0.26 1.27 0.26 0.80 2.35 1.11 -19.63%
P/EPS 35.37 175.00 8.54 69.70 100.00 87.50 98.09 -49.37%
EY 2.83 0.57 11.71 1.43 1.00 1.14 1.02 97.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.33 0.43 0.46 0.49 -12.66%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 -
Price 0.31 0.28 0.28 0.23 0.25 0.30 0.32 -
P/RPS 0.85 0.26 1.22 0.26 0.66 2.24 1.06 -13.69%
P/EPS 37.80 175.00 8.24 69.70 83.33 83.33 93.70 -45.43%
EY 2.65 0.57 12.13 1.43 1.20 1.20 1.07 83.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.39 0.33 0.36 0.44 0.47 -7.23%

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