[VARIA] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 34.81%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 71,099 0 74,117 114,871 94,225 21,757 32,829 11.37%
PBT 1,129 0 1,923 1,250 1,006 803 3,123 -13.22%
Tax -386 0 -256 -367 -336 7 -36 39.20%
NP 743 0 1,667 883 670 810 3,087 -18.00%
-
NP to SH 640 0 1,494 883 670 810 3,087 -19.69%
-
Tax Rate 34.19% - 13.31% 29.36% 33.40% -0.87% 1.15% -
Total Cost 70,356 0 72,450 113,988 93,555 20,947 29,742 12.75%
-
Net Worth 59,629 0 53,600 49,501 46,229 45,520 51,561 2.04%
Dividend
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 59,629 0 53,600 49,501 46,229 45,520 51,561 2.04%
NOSH 67,000 67,000 67,000 66,893 67,000 66,942 66,963 0.00%
Ratio Analysis
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 1.05% 0.00% 2.25% 0.77% 0.71% 3.72% 9.40% -
ROE 1.07% 0.00% 2.79% 1.78% 1.45% 1.78% 5.99% -
Per Share
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 106.12 0.00 110.62 171.72 140.63 32.50 49.03 11.36%
EPS 0.96 0.00 2.23 1.32 1.00 1.21 4.61 -19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.80 0.74 0.69 0.68 0.77 2.03%
Adjusted Per Share Value based on latest NOSH - 67,352
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.44 0.00 17.14 26.56 21.79 5.03 7.59 11.37%
EPS 0.15 0.00 0.35 0.20 0.15 0.19 0.71 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.00 0.1239 0.1145 0.1069 0.1053 0.1192 2.05%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/16 31/12/15 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.34 0.38 0.36 0.35 0.23 0.25 0.40 -
P/RPS 0.32 0.00 0.33 0.20 0.16 0.77 0.82 -12.29%
P/EPS 35.59 0.00 16.14 26.52 23.00 20.66 8.68 21.74%
EY 2.81 0.00 6.19 3.77 4.35 4.84 11.53 -17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.45 0.47 0.33 0.37 0.52 -4.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/02/17 - 17/12/13 13/12/12 09/12/11 13/12/10 15/12/09 -
Price 0.315 0.00 0.345 0.35 0.23 0.32 0.38 -
P/RPS 0.30 0.00 0.31 0.20 0.16 0.98 0.78 -12.47%
P/EPS 32.98 0.00 15.47 26.52 23.00 26.45 8.24 21.33%
EY 3.03 0.00 6.46 3.77 4.35 3.78 12.13 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.43 0.47 0.33 0.47 0.49 -4.58%

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