[VARIA] YoY Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
04-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 52.98%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 94,225 21,757 32,829 81,280 98,387 189,848 59,247 8.03%
PBT 1,006 803 3,123 5,859 6,132 19,453 3,787 -19.81%
Tax -336 7 -36 -78 -5 -20 -590 -8.95%
NP 670 810 3,087 5,781 6,127 19,433 3,197 -22.92%
-
NP to SH 670 810 3,087 5,781 6,127 19,433 3,197 -22.92%
-
Tax Rate 33.40% -0.87% 1.15% 1.33% 0.08% 0.10% 15.58% -
Total Cost 93,555 20,947 29,742 75,499 92,260 170,415 56,050 8.90%
-
Net Worth 46,229 45,520 51,561 46,891 36,869 28,814 8,712 32.05%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 46,229 45,520 51,561 46,891 36,869 28,814 8,712 32.05%
NOSH 67,000 66,942 66,963 66,987 67,035 67,010 67,023 -0.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 0.71% 3.72% 9.40% 7.11% 6.23% 10.24% 5.40% -
ROE 1.45% 1.78% 5.99% 12.33% 16.62% 67.44% 36.69% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 140.63 32.50 49.03 121.34 146.77 283.31 88.40 8.04%
EPS 1.00 1.21 4.61 8.63 9.14 29.00 4.77 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.77 0.70 0.55 0.43 0.13 32.05%
Adjusted Per Share Value based on latest NOSH - 66,956
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 21.79 5.03 7.59 18.79 22.75 43.90 13.70 8.03%
EPS 0.15 0.19 0.71 1.34 1.42 4.49 0.74 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1053 0.1192 0.1084 0.0852 0.0666 0.0201 32.10%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.23 0.25 0.40 0.22 0.46 0.74 0.32 -
P/RPS 0.16 0.77 0.82 0.18 0.31 0.26 0.36 -12.63%
P/EPS 23.00 20.66 8.68 2.55 5.03 2.55 6.71 22.77%
EY 4.35 4.84 11.53 39.23 19.87 39.19 14.91 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.52 0.31 0.84 1.72 2.46 -28.44%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 09/12/11 13/12/10 15/12/09 04/12/08 18/12/07 26/12/06 22/12/05 -
Price 0.23 0.32 0.38 0.08 0.35 0.69 0.29 -
P/RPS 0.16 0.98 0.78 0.07 0.24 0.24 0.33 -11.36%
P/EPS 23.00 26.45 8.24 0.93 3.83 2.38 6.08 24.81%
EY 4.35 3.78 12.13 107.88 26.11 42.03 16.45 -19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.49 0.11 0.64 1.60 2.23 -27.26%

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