[VARIA] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -55.17%
YoY- -61.58%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 163,383 159,290 109,026 94,255 160,927 200,486 220,885 -18.22%
PBT 10,755 10,343 6,497 7,306 16,249 19,817 21,250 -36.51%
Tax -61 -61 -25 -40 -40 -40 -24 86.34%
NP 10,694 10,282 6,472 7,266 16,209 19,777 21,226 -36.71%
-
NP to SH 10,694 10,282 6,472 7,266 16,209 19,777 21,226 -36.71%
-
Tax Rate 0.57% 0.59% 0.38% 0.55% 0.25% 0.20% 0.11% -
Total Cost 152,689 149,008 102,554 86,989 144,718 180,709 199,659 -16.38%
-
Net Worth 42,958 41,550 36,836 33,466 32,137 30,800 28,822 30.51%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 42,958 41,550 36,836 33,466 32,137 30,800 28,822 30.51%
NOSH 67,122 67,016 66,974 66,933 66,953 66,957 67,029 0.09%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.55% 6.45% 5.94% 7.71% 10.07% 9.86% 9.61% -
ROE 24.89% 24.75% 17.57% 21.71% 50.44% 64.21% 73.64% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 243.41 237.69 162.79 140.82 240.36 299.42 329.53 -18.30%
EPS 15.93 15.34 9.66 10.86 24.21 29.54 31.67 -36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.55 0.50 0.48 0.46 0.43 30.39%
Adjusted Per Share Value based on latest NOSH - 66,933
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 37.78 36.83 25.21 21.79 37.21 46.36 51.07 -18.21%
EPS 2.47 2.38 1.50 1.68 3.75 4.57 4.91 -36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0961 0.0852 0.0774 0.0743 0.0712 0.0666 30.54%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.30 0.30 0.46 0.55 0.57 0.68 0.74 -
P/RPS 0.12 0.13 0.28 0.39 0.24 0.23 0.22 -33.26%
P/EPS 1.88 1.96 4.76 5.07 2.35 2.30 2.34 -13.58%
EY 53.11 51.14 21.01 19.74 42.47 43.44 42.79 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.84 1.10 1.19 1.48 1.72 -57.92%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 31/03/08 18/12/07 26/09/07 28/06/07 30/03/07 26/12/06 -
Price 0.37 0.16 0.35 0.40 0.59 0.60 0.69 -
P/RPS 0.15 0.07 0.22 0.28 0.25 0.20 0.21 -20.11%
P/EPS 2.32 1.04 3.62 3.68 2.44 2.03 2.18 4.24%
EY 43.06 95.89 27.61 27.14 41.03 49.23 45.89 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.26 0.64 0.80 1.23 1.30 1.60 -49.19%

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