[VARIA] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
09-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 5.39%
YoY- 114.99%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 169,718 170,862 109,543 114,545 64,324 46,089 42,077 153.60%
PBT 3,848 3,697 3,512 1,405 1,230 1,031 1,204 117.12%
Tax -697 -893 -569 -505 -376 -138 -164 162.60%
NP 3,151 2,804 2,943 900 854 893 1,040 109.52%
-
NP to SH 3,151 2,804 2,943 900 854 893 1,040 109.52%
-
Tax Rate 18.11% 24.15% 16.20% 35.94% 30.57% 13.39% 13.62% -
Total Cost 166,567 168,058 106,600 113,645 63,470 45,196 41,037 154.67%
-
Net Worth 49,052 46,800 48,175 46,627 46,919 45,899 45,795 4.69%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 49,052 46,800 48,175 46,627 46,919 45,899 45,795 4.69%
NOSH 67,195 65,000 66,910 67,575 67,999 67,499 67,346 -0.14%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.86% 1.64% 2.69% 0.79% 1.33% 1.94% 2.47% -
ROE 6.42% 5.99% 6.11% 1.93% 1.82% 1.95% 2.27% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 252.57 262.86 163.72 169.51 94.59 68.28 62.48 153.97%
EPS 4.69 4.31 4.40 1.33 1.26 1.32 1.54 110.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.72 0.69 0.69 0.68 0.68 4.84%
Adjusted Per Share Value based on latest NOSH - 67,575
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 39.24 39.51 25.33 26.48 14.87 10.66 9.73 153.57%
EPS 0.73 0.65 0.68 0.21 0.20 0.21 0.24 110.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1082 0.1114 0.1078 0.1085 0.1061 0.1059 4.67%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.29 0.28 0.29 0.23 0.30 0.315 0.335 -
P/RPS 0.11 0.11 0.18 0.14 0.32 0.46 0.54 -65.41%
P/EPS 6.18 6.49 6.59 17.27 23.89 23.81 21.69 -56.73%
EY 16.17 15.41 15.17 5.79 4.19 4.20 4.61 131.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.33 0.43 0.46 0.49 -12.66%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 30/05/12 08/05/12 09/12/11 21/09/11 30/05/11 23/03/11 -
Price 0.31 0.28 0.28 0.23 0.25 0.30 0.32 -
P/RPS 0.12 0.11 0.17 0.14 0.26 0.44 0.51 -61.92%
P/EPS 6.61 6.49 6.37 17.27 19.91 22.68 20.72 -53.34%
EY 15.13 15.41 15.71 5.79 5.02 4.41 4.83 114.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.39 0.33 0.36 0.44 0.47 -7.23%

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