[VARIA] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 63.15%
YoY- 1363.37%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 44,746 110,206 76,056 288,518 45,578 17,390 2,876 57.93%
PBT 3,382 7,558 4,860 29,882 2,040 1,112 -8,754 -
Tax -52 0 0 0 2 0 0 -
NP 3,330 7,558 4,860 29,882 2,042 1,112 -8,754 -
-
NP to SH 3,330 7,558 4,860 29,882 2,042 1,112 -8,754 -
-
Tax Rate 1.54% 0.00% 0.00% 0.00% -0.10% 0.00% - -
Total Cost 41,416 102,648 71,196 258,636 43,536 16,278 11,630 23.55%
-
Net Worth 49,481 44,892 33,471 25,460 6,717 7,368 8,043 35.32%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 49,481 44,892 33,471 25,460 6,717 7,368 8,043 35.32%
NOSH 66,867 67,003 66,942 67,000 67,171 66,987 67,029 -0.04%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.44% 6.86% 6.39% 10.36% 4.48% 6.39% -304.38% -
ROE 6.73% 16.84% 14.52% 117.37% 30.40% 15.09% -108.83% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 66.92 164.48 113.61 430.62 67.85 25.96 4.29 58.00%
EPS 4.98 11.28 7.26 44.60 3.04 1.66 -13.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.50 0.38 0.10 0.11 0.12 35.38%
Adjusted Per Share Value based on latest NOSH - 66,981
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 10.35 25.48 17.59 66.71 10.54 4.02 0.66 58.14%
EPS 0.77 1.75 1.12 6.91 0.47 0.26 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1038 0.0774 0.0589 0.0155 0.017 0.0186 35.32%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.38 0.38 0.55 0.44 0.55 0.55 0.58 -
P/RPS 0.57 0.23 0.48 0.10 0.81 2.12 13.52 -40.97%
P/EPS 7.63 3.37 7.58 0.99 18.09 33.13 -4.44 -
EY 13.11 29.68 13.20 101.36 5.53 3.02 -22.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 1.10 1.16 5.50 5.00 4.83 -31.22%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 18/08/09 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 -
Price 0.40 0.30 0.40 0.47 0.48 0.57 0.58 -
P/RPS 0.60 0.18 0.35 0.11 0.71 2.20 13.52 -40.47%
P/EPS 8.03 2.66 5.51 1.05 15.79 34.34 -4.44 -
EY 12.45 37.60 18.15 94.89 6.33 2.91 -22.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.80 1.24 4.80 5.18 4.83 -30.56%

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