[VARIA] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[VARIA] VARIA BERHAD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 63.46%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 18,222 71,099 0 74,117 114,871 94,225 21,757 -2.44%
PBT -4,003 1,129 0 1,923 1,250 1,006 803 -
Tax 31 -386 0 -256 -367 -336 7 23.05%
NP -3,972 743 0 1,667 883 670 810 -
-
NP to SH -3,734 640 0 1,494 883 670 810 -
-
Tax Rate - 34.19% - 13.31% 29.36% 33.40% -0.87% -
Total Cost 22,194 70,356 0 72,450 113,988 93,555 20,947 0.80%
-
Net Worth 56,950 59,629 0 53,600 49,501 46,229 45,520 3.17%
Dividend
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 56,950 59,629 0 53,600 49,501 46,229 45,520 3.17%
NOSH 67,000 67,000 67,000 67,000 66,893 67,000 66,942 0.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -21.80% 1.05% 0.00% 2.25% 0.77% 0.71% 3.72% -
ROE -6.56% 1.07% 0.00% 2.79% 1.78% 1.45% 1.78% -
Per Share
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 27.20 106.12 0.00 110.62 171.72 140.63 32.50 -2.45%
EPS -5.57 0.96 0.00 2.23 1.32 1.00 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.89 0.00 0.80 0.74 0.69 0.68 3.15%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.21 16.44 0.00 17.14 26.56 21.79 5.03 -2.45%
EPS -0.86 0.15 0.00 0.35 0.20 0.15 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1379 0.00 0.1239 0.1145 0.1069 0.1053 3.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.34 0.34 0.38 0.36 0.35 0.23 0.25 -
P/RPS 1.25 0.32 0.00 0.33 0.20 0.16 0.77 6.98%
P/EPS -6.10 35.59 0.00 16.14 26.52 23.00 20.66 -
EY -16.39 2.81 0.00 6.19 3.77 4.35 4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.00 0.45 0.47 0.33 0.37 1.09%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/02/18 21/02/17 - 17/12/13 13/12/12 09/12/11 13/12/10 -
Price 0.33 0.315 0.00 0.345 0.35 0.23 0.32 -
P/RPS 1.21 0.30 0.00 0.31 0.20 0.16 0.98 2.98%
P/EPS -5.92 32.98 0.00 15.47 26.52 23.00 26.45 -
EY -16.89 3.03 0.00 6.46 3.77 4.35 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.00 0.43 0.47 0.33 0.47 -2.56%

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