[VARIA] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 85.41%
YoY- -46.6%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 114,871 94,225 21,757 32,829 81,280 98,387 189,848 -8.02%
PBT 1,250 1,006 803 3,123 5,859 6,132 19,453 -36.68%
Tax -367 -336 7 -36 -78 -5 -20 62.33%
NP 883 670 810 3,087 5,781 6,127 19,433 -40.23%
-
NP to SH 883 670 810 3,087 5,781 6,127 19,433 -40.23%
-
Tax Rate 29.36% 33.40% -0.87% 1.15% 1.33% 0.08% 0.10% -
Total Cost 113,988 93,555 20,947 29,742 75,499 92,260 170,415 -6.47%
-
Net Worth 49,501 46,229 45,520 51,561 46,891 36,869 28,814 9.42%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 49,501 46,229 45,520 51,561 46,891 36,869 28,814 9.42%
NOSH 66,893 67,000 66,942 66,963 66,987 67,035 67,010 -0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.77% 0.71% 3.72% 9.40% 7.11% 6.23% 10.24% -
ROE 1.78% 1.45% 1.78% 5.99% 12.33% 16.62% 67.44% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 171.72 140.63 32.50 49.03 121.34 146.77 283.31 -7.99%
EPS 1.32 1.00 1.21 4.61 8.63 9.14 29.00 -40.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.68 0.77 0.70 0.55 0.43 9.46%
Adjusted Per Share Value based on latest NOSH - 67,028
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 26.56 21.79 5.03 7.59 18.79 22.75 43.90 -8.02%
EPS 0.20 0.15 0.19 0.71 1.34 1.42 4.49 -40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1069 0.1053 0.1192 0.1084 0.0852 0.0666 9.44%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.35 0.23 0.25 0.40 0.22 0.46 0.74 -
P/RPS 0.20 0.16 0.77 0.82 0.18 0.31 0.26 -4.27%
P/EPS 26.52 23.00 20.66 8.68 2.55 5.03 2.55 47.68%
EY 3.77 4.35 4.84 11.53 39.23 19.87 39.19 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.37 0.52 0.31 0.84 1.72 -19.42%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 09/12/11 13/12/10 15/12/09 04/12/08 18/12/07 26/12/06 -
Price 0.35 0.23 0.32 0.38 0.08 0.35 0.69 -
P/RPS 0.20 0.16 0.98 0.78 0.07 0.24 0.24 -2.99%
P/EPS 26.52 23.00 26.45 8.24 0.93 3.83 2.38 49.39%
EY 3.77 4.35 3.78 12.13 107.88 26.11 42.03 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.47 0.49 0.11 0.64 1.60 -18.45%

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