[VARIA] QoQ TTM Result on 31-Jan-2014 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -9.5%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 101,441 128,937 120,949 122,054 95,345 87,927 84,262 13.12%
PBT 4,291 5,313 5,605 5,661 4,967 4,178 4,345 -0.82%
Tax -1,725 -1,935 -1,862 -1,762 -603 -397 -427 153.00%
NP 2,566 3,378 3,743 3,899 4,364 3,781 3,918 -24.52%
-
NP to SH 2,575 3,154 3,240 3,792 4,190 3,840 4,079 -26.34%
-
Tax Rate 40.20% 36.42% 33.22% 31.13% 12.14% 9.50% 9.83% -
Total Cost 98,875 125,559 117,206 118,155 90,981 84,146 80,344 14.79%
-
Net Worth 0 56,279 55,609 55,609 53,600 52,930 52,930 -
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 0 56,279 55,609 55,609 53,600 52,930 52,930 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.53% 2.62% 3.09% 3.19% 4.58% 4.30% 4.65% -
ROE 0.00% 5.60% 5.83% 6.82% 7.82% 7.25% 7.71% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 151.40 192.44 180.52 182.17 142.31 131.23 125.76 13.12%
EPS 3.84 4.71 4.84 5.66 6.25 5.73 6.09 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.84 0.83 0.83 0.80 0.79 0.79 -
Adjusted Per Share Value based on latest NOSH - 67,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 23.45 29.81 27.97 28.22 22.05 20.33 19.48 13.12%
EPS 0.60 0.73 0.75 0.88 0.97 0.89 0.94 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1301 0.1286 0.1286 0.1239 0.1224 0.1224 -
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.43 0.56 0.625 0.385 0.36 0.40 0.35 -
P/RPS 0.28 0.29 0.35 0.21 0.25 0.30 0.28 0.00%
P/EPS 11.19 11.90 12.92 6.80 5.76 6.98 5.75 55.68%
EY 8.94 8.41 7.74 14.70 17.37 14.33 17.39 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.75 0.46 0.45 0.51 0.44 -
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 25/09/14 28/05/14 20/03/14 17/12/13 19/09/13 30/05/13 -
Price 0.40 0.54 0.52 0.56 0.345 0.38 0.49 -
P/RPS 0.26 0.28 0.29 0.31 0.24 0.29 0.39 -23.62%
P/EPS 10.41 11.47 10.75 9.89 5.52 6.63 8.05 18.64%
EY 9.61 8.72 9.30 10.11 18.13 15.08 12.42 -15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.63 0.67 0.43 0.48 0.62 -

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