[VARIA] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -43.7%
YoY- -357.46%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 7,640 12,721 18,076 30,198 29,286 31,785 31,838 -61.48%
PBT -27,397 -25,921 -63,091 -60,402 -42,185 -37,713 -9,713 100.01%
Tax 0 0 630 498 498 -509 12,399 -
NP -27,397 -25,921 -62,461 -59,904 -41,687 -38,222 2,686 -
-
NP to SH -27,397 -25,921 -62,461 -59,904 -41,687 -38,222 -10,826 86.02%
-
Tax Rate - - - - - - - -
Total Cost 35,037 38,642 80,537 90,102 70,973 70,007 29,152 13.07%
-
Net Worth 9,382 12,058 17,418 20,096 37,479 38,859 72,187 -74.43%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 9,382 12,058 17,418 20,096 37,479 38,859 72,187 -74.43%
NOSH 67,014 66,993 66,994 66,989 66,927 66,999 65,625 1.41%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -358.60% -203.77% -345.55% -198.37% -142.34% -120.25% 8.44% -
ROE -292.02% -214.95% -358.59% -298.08% -111.23% -98.36% -15.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 11.40 18.99 26.98 45.08 43.76 47.44 48.52 -62.02%
EPS -40.88 -38.69 -93.23 -89.42 -62.29 -57.05 -16.50 83.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.26 0.30 0.56 0.58 1.10 -74.79%
Adjusted Per Share Value based on latest NOSH - 66,989
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 1.77 2.94 4.18 6.98 6.77 7.35 7.36 -61.42%
EPS -6.33 -5.99 -14.44 -13.85 -9.64 -8.84 -2.50 86.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0279 0.0403 0.0465 0.0867 0.0898 0.1669 -74.43%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.50 0.68 0.64 0.68 0.65 0.79 0.62 -
P/RPS 4.39 3.58 2.37 1.51 1.49 1.67 1.28 127.93%
P/EPS -1.22 -1.76 -0.69 -0.76 -1.04 -1.38 -3.76 -52.87%
EY -81.76 -56.90 -145.68 -131.50 -95.83 -72.21 -26.61 111.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.78 2.46 2.27 1.16 1.36 0.56 244.97%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 28/03/02 11/12/01 -
Price 0.42 0.58 0.55 0.70 0.60 0.69 0.88 -
P/RPS 3.68 3.05 2.04 1.55 1.37 1.45 1.81 60.69%
P/EPS -1.03 -1.50 -0.59 -0.78 -0.96 -1.21 -5.33 -66.67%
EY -97.34 -66.71 -169.51 -127.75 -103.81 -82.68 -18.75 200.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.22 2.12 2.33 1.07 1.19 0.80 141.95%

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