[VARIA] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 30.06%
YoY- 507.85%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 32,829 81,280 98,387 189,848 59,247 14,263 2,215 56.66%
PBT 3,123 5,859 6,132 19,453 3,787 -257 -3,486 -
Tax -36 -78 -5 -20 -590 0 0 -
NP 3,087 5,781 6,127 19,433 3,197 -257 -3,486 -
-
NP to SH 3,087 5,781 6,127 19,433 3,197 -257 -3,486 -
-
Tax Rate 1.15% 1.33% 0.08% 0.10% 15.58% - - -
Total Cost 29,742 75,499 92,260 170,415 56,050 14,520 5,701 31.66%
-
Net Worth 51,561 46,891 36,869 28,814 8,712 6,763 8,714 34.45%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 51,561 46,891 36,869 28,814 8,712 6,763 8,714 34.45%
NOSH 66,963 66,987 67,035 67,010 67,023 67,631 67,038 -0.01%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 9.40% 7.11% 6.23% 10.24% 5.40% -1.80% -157.38% -
ROE 5.99% 12.33% 16.62% 67.44% 36.69% -3.80% -40.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 49.03 121.34 146.77 283.31 88.40 21.09 3.30 56.72%
EPS 4.61 8.63 9.14 29.00 4.77 -0.38 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.70 0.55 0.43 0.13 0.10 0.13 34.47%
Adjusted Per Share Value based on latest NOSH - 67,029
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 7.59 18.79 22.75 43.90 13.70 3.30 0.51 56.77%
EPS 0.71 1.34 1.42 4.49 0.74 -0.06 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1084 0.0852 0.0666 0.0201 0.0156 0.0202 34.39%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.40 0.22 0.46 0.74 0.32 0.50 1.05 -
P/RPS 0.82 0.18 0.31 0.26 0.36 2.37 31.78 -45.61%
P/EPS 8.68 2.55 5.03 2.55 6.71 -131.58 -20.19 -
EY 11.53 39.23 19.87 39.19 14.91 -0.76 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.84 1.72 2.46 5.00 8.08 -36.66%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 04/12/08 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 -
Price 0.38 0.08 0.35 0.69 0.29 0.49 0.97 -
P/RPS 0.78 0.07 0.24 0.24 0.33 2.32 29.36 -45.34%
P/EPS 8.24 0.93 3.83 2.38 6.08 -128.95 -18.65 -
EY 12.13 107.88 26.11 42.03 16.45 -0.78 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.11 0.64 1.60 2.23 4.90 7.46 -36.45%

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