[VARIA] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -58.44%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 28,096 18,525 21,228 20,078 24,431 70,362 15,318 49.89%
PBT 436 465 3,044 233 603 415 2,507 -68.87%
Tax -22 -24 -347 -4 -52 -311 -234 -79.35%
NP 414 441 2,697 229 551 104 2,273 -67.90%
-
NP to SH 312 602 2,697 229 551 104 2,273 -73.42%
-
Tax Rate 5.05% 5.16% 11.40% 1.72% 8.62% 74.94% 9.33% -
Total Cost 27,682 18,084 18,531 19,849 23,880 70,258 13,045 65.20%
-
Net Worth 52,930 52,930 52,262 49,841 49,052 46,800 48,175 6.48%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 52,930 52,930 52,262 49,841 49,052 46,800 48,175 6.48%
NOSH 67,000 67,000 67,002 67,352 67,195 65,000 66,910 0.08%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 1.47% 2.38% 12.70% 1.14% 2.26% 0.15% 14.84% -
ROE 0.59% 1.14% 5.16% 0.46% 1.12% 0.22% 4.72% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 41.93 27.65 31.68 29.81 36.36 108.25 22.89 49.76%
EPS 0.47 0.90 4.03 0.34 0.82 0.16 3.39 -73.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 0.74 0.73 0.72 0.72 6.38%
Adjusted Per Share Value based on latest NOSH - 67,352
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.50 4.28 4.91 4.64 5.65 16.27 3.54 50.00%
EPS 0.07 0.14 0.62 0.05 0.13 0.02 0.53 -74.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1224 0.1208 0.1152 0.1134 0.1082 0.1114 6.48%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.40 0.35 0.405 0.35 0.29 0.28 0.29 -
P/RPS 0.95 1.27 1.28 1.17 0.80 0.26 1.27 -17.61%
P/EPS 85.90 38.95 10.06 102.94 35.37 175.00 8.54 366.62%
EY 1.16 2.57 9.94 0.97 2.83 0.57 11.71 -78.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.47 0.40 0.39 0.40 17.59%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 30/05/13 20/03/13 13/12/12 20/09/12 30/05/12 08/05/12 -
Price 0.38 0.49 0.36 0.35 0.31 0.28 0.28 -
P/RPS 0.91 1.77 1.14 1.17 0.85 0.26 1.22 -17.76%
P/EPS 81.60 54.53 8.94 102.94 37.80 175.00 8.24 361.79%
EY 1.23 1.83 11.18 0.97 2.65 0.57 12.13 -78.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.46 0.47 0.42 0.39 0.39 14.86%

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