[VARIA] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
12-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 8.76%
YoY- 60.07%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 86,080 96,162 142,182 176,365 163,383 159,290 109,026 -14.58%
PBT 6,203 7,121 10,070 11,692 10,755 10,343 6,497 -3.04%
Tax -268 -254 -134 -61 -61 -61 -25 386.88%
NP 5,935 6,867 9,936 11,631 10,694 10,282 6,472 -5.61%
-
NP to SH 5,935 6,867 9,936 11,631 10,694 10,282 6,472 -5.61%
-
Tax Rate 4.32% 3.57% 1.33% 0.52% 0.57% 0.59% 0.38% -
Total Cost 80,145 89,295 132,246 164,734 152,689 149,008 102,554 -15.16%
-
Net Worth 49,099 48,266 46,869 44,844 42,958 41,550 36,836 21.13%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 49,099 48,266 46,869 44,844 42,958 41,550 36,836 21.13%
NOSH 67,260 67,037 66,956 66,931 67,122 67,016 66,974 0.28%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 6.89% 7.14% 6.99% 6.59% 6.55% 6.45% 5.94% -
ROE 12.09% 14.23% 21.20% 25.94% 24.89% 24.75% 17.57% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 127.98 143.45 212.35 263.50 243.41 237.69 162.79 -14.83%
EPS 8.82 10.24 14.84 17.38 15.93 15.34 9.66 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.70 0.67 0.64 0.62 0.55 20.79%
Adjusted Per Share Value based on latest NOSH - 66,931
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 19.90 22.23 32.87 40.78 37.78 36.83 25.21 -14.60%
EPS 1.37 1.59 2.30 2.69 2.47 2.38 1.50 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1116 0.1084 0.1037 0.0993 0.0961 0.0852 21.09%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.12 0.25 0.22 0.38 0.30 0.30 0.46 -
P/RPS 0.09 0.17 0.10 0.14 0.12 0.13 0.28 -53.10%
P/EPS 1.36 2.44 1.48 2.19 1.88 1.96 4.76 -56.65%
EY 73.53 40.97 67.45 45.73 53.11 51.14 21.01 130.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.31 0.57 0.47 0.48 0.84 -66.92%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 19/06/09 25/03/09 04/12/08 12/09/08 26/06/08 31/03/08 18/12/07 -
Price 0.20 0.06 0.08 0.30 0.37 0.16 0.35 -
P/RPS 0.16 0.04 0.04 0.11 0.15 0.07 0.22 -19.14%
P/EPS 2.27 0.59 0.54 1.73 2.32 1.04 3.62 -26.75%
EY 44.12 170.73 185.49 57.92 43.06 95.89 27.61 36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.08 0.11 0.45 0.58 0.26 0.64 -43.77%

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