[VARIA] YoY Annual (Unaudited) Result on 31-Jan-2011 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
YoY- 127.91%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 122,054 136,100 109,543 42,077 40,401 96,162 159,290 -4.33%
PBT 5,660 4,294 3,513 1,203 -3,596 7,121 10,342 -9.55%
Tax -1,762 -714 -570 -163 -130 -254 -60 75.55%
NP 3,898 3,580 2,943 1,040 -3,726 6,867 10,282 -14.91%
-
NP to SH 3,792 3,580 2,943 1,040 -3,726 6,867 10,282 -15.30%
-
Tax Rate 31.13% 16.63% 16.23% 13.55% - 3.57% 0.58% -
Total Cost 118,156 132,520 106,600 41,037 44,127 89,295 149,008 -3.78%
-
Net Worth 55,609 52,255 48,189 45,599 44,229 48,236 41,529 4.98%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 55,609 52,255 48,189 45,599 44,229 48,236 41,529 4.98%
NOSH 67,000 66,993 66,929 67,058 67,014 66,995 66,983 0.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 3.19% 2.63% 2.69% 2.47% -9.22% 7.14% 6.45% -
ROE 6.82% 6.85% 6.11% 2.28% -8.42% 14.24% 24.76% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 182.17 203.15 163.67 62.75 60.29 143.54 237.80 -4.34%
EPS 5.66 5.34 4.39 1.55 -5.56 10.25 15.35 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.72 0.68 0.66 0.72 0.62 4.97%
Adjusted Per Share Value based on latest NOSH - 67,346
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 28.22 31.47 25.33 9.73 9.34 22.23 36.83 -4.33%
EPS 0.88 0.83 0.68 0.24 -0.86 1.59 2.38 -15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1208 0.1114 0.1054 0.1023 0.1115 0.096 4.98%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.385 0.405 0.29 0.335 0.42 0.25 0.30 -
P/RPS 0.21 0.20 0.18 0.53 0.70 0.17 0.13 8.31%
P/EPS 6.80 7.58 6.60 21.60 -7.55 2.44 1.95 23.12%
EY 14.70 13.19 15.16 4.63 -13.24 41.00 51.17 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.40 0.49 0.64 0.35 0.48 -0.70%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 20/03/13 08/05/12 23/03/11 25/03/10 25/03/09 31/03/08 -
Price 0.56 0.36 0.28 0.32 0.35 0.06 0.16 -
P/RPS 0.31 0.18 0.17 0.51 0.58 0.04 0.07 28.11%
P/EPS 9.89 6.74 6.37 20.63 -6.29 0.59 1.04 45.50%
EY 10.11 14.84 15.70 4.85 -15.89 170.83 95.94 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.39 0.47 0.53 0.08 0.26 17.07%

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