[VARIA] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 8.97%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 24,296 94,798 0 98,822 153,161 125,633 29,009 -2.44%
PBT -5,337 1,505 0 2,564 1,666 1,341 1,070 -
Tax 41 -514 0 -341 -489 -448 9 23.54%
NP -5,296 990 0 2,222 1,177 893 1,080 -
-
NP to SH -4,978 853 0 1,992 1,177 893 1,080 -
-
Tax Rate - 34.15% - 13.30% 29.35% 33.41% -0.84% -
Total Cost 29,592 93,808 0 96,600 151,984 124,740 27,929 0.80%
-
Net Worth 56,950 59,629 0 53,600 49,501 46,229 45,520 3.17%
Dividend
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 56,950 59,629 0 53,600 49,501 46,229 45,520 3.17%
NOSH 67,000 67,000 67,000 67,000 66,893 66,999 66,942 0.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -21.80% 1.05% 0.00% 2.25% 0.77% 0.71% 3.72% -
ROE -8.74% 1.43% 0.00% 3.72% 2.38% 1.93% 2.37% -
Per Share
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 36.26 141.49 0.00 147.50 228.96 187.51 43.33 -2.45%
EPS -7.43 1.28 0.00 2.97 1.76 1.33 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 0.00 0.80 0.74 0.69 0.68 3.15%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 5.62 21.92 0.00 22.85 35.41 29.05 6.71 -2.44%
EPS -1.15 0.20 0.00 0.46 0.27 0.21 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1379 0.00 0.1239 0.1145 0.1069 0.1053 3.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.34 0.34 0.38 0.36 0.35 0.23 0.25 -
P/RPS 0.94 0.24 0.00 0.24 0.15 0.12 0.58 6.96%
P/EPS -4.58 26.70 0.00 12.11 19.89 17.25 15.50 -
EY -21.86 3.75 0.00 8.26 5.03 5.80 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.00 0.45 0.47 0.33 0.37 1.09%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/02/18 21/02/17 - 17/12/13 13/12/12 09/12/11 13/12/10 -
Price 0.33 0.315 0.00 0.345 0.35 0.23 0.32 -
P/RPS 0.91 0.22 0.00 0.23 0.15 0.12 0.74 2.92%
P/EPS -4.44 24.73 0.00 11.60 19.89 17.25 19.83 -
EY -22.52 4.04 0.00 8.62 5.03 5.80 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.00 0.43 0.47 0.33 0.47 -2.56%

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