[VARIA] QoQ TTM Result on 31-Jan-2008 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 58.87%
YoY- -48.01%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 142,182 176,365 163,383 159,290 109,026 94,255 160,927 -7.88%
PBT 10,070 11,692 10,755 10,343 6,497 7,306 16,249 -27.20%
Tax -134 -61 -61 -61 -25 -40 -40 123.06%
NP 9,936 11,631 10,694 10,282 6,472 7,266 16,209 -27.73%
-
NP to SH 9,936 11,631 10,694 10,282 6,472 7,266 16,209 -27.73%
-
Tax Rate 1.33% 0.52% 0.57% 0.59% 0.38% 0.55% 0.25% -
Total Cost 132,246 164,734 152,689 149,008 102,554 86,989 144,718 -5.80%
-
Net Worth 46,869 44,844 42,958 41,550 36,836 33,466 32,137 28.45%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 46,869 44,844 42,958 41,550 36,836 33,466 32,137 28.45%
NOSH 66,956 66,931 67,122 67,016 66,974 66,933 66,953 0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 6.99% 6.59% 6.55% 6.45% 5.94% 7.71% 10.07% -
ROE 21.20% 25.94% 24.89% 24.75% 17.57% 21.71% 50.44% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 212.35 263.50 243.41 237.69 162.79 140.82 240.36 -7.89%
EPS 14.84 17.38 15.93 15.34 9.66 10.86 24.21 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.62 0.55 0.50 0.48 28.45%
Adjusted Per Share Value based on latest NOSH - 67,016
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 32.87 40.78 37.78 36.83 25.21 21.79 37.21 -7.90%
EPS 2.30 2.69 2.47 2.38 1.50 1.68 3.75 -27.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1037 0.0993 0.0961 0.0852 0.0774 0.0743 28.48%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.22 0.38 0.30 0.30 0.46 0.55 0.57 -
P/RPS 0.10 0.14 0.12 0.13 0.28 0.39 0.24 -44.06%
P/EPS 1.48 2.19 1.88 1.96 4.76 5.07 2.35 -26.42%
EY 67.45 45.73 53.11 51.14 21.01 19.74 42.47 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.47 0.48 0.84 1.10 1.19 -59.04%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 04/12/08 12/09/08 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 -
Price 0.08 0.30 0.37 0.16 0.35 0.40 0.59 -
P/RPS 0.04 0.11 0.15 0.07 0.22 0.28 0.25 -70.36%
P/EPS 0.54 1.73 2.32 1.04 3.62 3.68 2.44 -63.24%
EY 185.49 57.92 43.06 95.89 27.61 27.14 41.03 172.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.45 0.58 0.26 0.64 0.80 1.23 -79.85%

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