[VARIA] YoY Cumulative Quarter Result on 31-Jan-2008 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 67.81%
YoY- -48.01%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 42,077 40,401 96,162 159,290 200,487 90,285 16,812 16.51%
PBT 1,203 -3,596 7,121 10,342 19,818 5,584 -1,033 -
Tax -163 -130 -254 -60 -40 -594 -6 73.33%
NP 1,040 -3,726 6,867 10,282 19,778 4,990 -1,039 -
-
NP to SH 1,040 -3,726 6,867 10,282 19,778 4,990 -1,039 -
-
Tax Rate 13.55% - 3.57% 0.58% 0.20% 10.64% - -
Total Cost 41,037 44,127 89,295 149,008 180,709 85,295 17,851 14.87%
-
Net Worth 45,599 44,229 48,236 41,529 30,822 10,716 6,032 40.07%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 45,599 44,229 48,236 41,529 30,822 10,716 6,032 40.07%
NOSH 67,058 67,014 66,995 66,983 67,004 66,980 67,032 0.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 2.47% -9.22% 7.14% 6.45% 9.86% 5.53% -6.18% -
ROE 2.28% -8.42% 14.24% 24.76% 64.17% 46.56% -17.22% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 62.75 60.29 143.54 237.80 299.21 134.79 25.08 16.50%
EPS 1.55 -5.56 10.25 15.35 29.52 7.45 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.72 0.62 0.46 0.16 0.09 40.05%
Adjusted Per Share Value based on latest NOSH - 67,016
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 9.73 9.34 22.23 36.83 46.36 20.88 3.89 16.50%
EPS 0.24 -0.86 1.59 2.38 4.57 1.15 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1023 0.1115 0.096 0.0713 0.0248 0.0139 40.14%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.335 0.42 0.25 0.30 0.68 0.30 0.37 -
P/RPS 0.53 0.70 0.17 0.13 0.23 0.22 1.48 -15.72%
P/EPS 21.60 -7.55 2.44 1.95 2.30 4.03 -23.87 -
EY 4.63 -13.24 41.00 51.17 43.41 24.83 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.35 0.48 1.48 1.88 4.11 -29.83%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 23/03/11 25/03/10 25/03/09 31/03/08 30/03/07 29/03/06 25/03/05 -
Price 0.32 0.35 0.06 0.16 0.60 0.26 0.40 -
P/RPS 0.51 0.58 0.04 0.07 0.20 0.19 1.59 -17.25%
P/EPS 20.63 -6.29 0.59 1.04 2.03 3.49 -25.81 -
EY 4.85 -15.89 170.83 95.94 49.20 28.65 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.08 0.26 1.30 1.63 4.44 -31.20%

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