[VARIA] YoY Quarter Result on 30-Apr-2006 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 155.24%
YoY- 2497.38%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 12,960 23,042 18,949 58,508 1,865 5,080 532 70.17%
PBT 505 1,423 1,011 4,579 -192 189 -2,761 -
Tax -14 0 0 0 1 0 0 -
NP 491 1,423 1,011 4,579 -191 189 -2,761 -
-
NP to SH 491 1,423 1,011 4,579 -191 189 -2,761 -
-
Tax Rate 2.77% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 12,469 21,619 17,938 53,929 2,056 4,891 3,293 24.82%
-
Net Worth 49,099 42,958 32,137 15,419 5,268 6,750 9,382 31.73%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 49,099 42,958 32,137 15,419 5,268 6,750 9,382 31.73%
NOSH 67,260 67,122 66,953 67,042 65,862 67,499 67,014 0.06%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 3.79% 6.18% 5.34% 7.83% -10.24% 3.72% -518.99% -
ROE 1.00% 3.31% 3.15% 29.70% -3.63% 2.80% -29.43% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 19.27 34.33 28.30 87.27 2.83 7.53 0.79 70.21%
EPS 0.73 2.12 1.51 6.83 -0.29 0.28 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.64 0.48 0.23 0.08 0.10 0.14 31.65%
Adjusted Per Share Value based on latest NOSH - 67,042
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 3.00 5.33 4.38 13.53 0.43 1.17 0.12 70.91%
EPS 0.11 0.33 0.23 1.06 -0.04 0.04 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.0993 0.0743 0.0357 0.0122 0.0156 0.0217 31.71%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.12 0.30 0.57 0.45 0.49 0.68 0.50 -
P/RPS 0.62 0.87 2.01 0.52 17.30 9.04 62.98 -53.67%
P/EPS 16.44 14.15 37.75 6.59 -168.97 242.86 -12.14 -
EY 6.08 7.07 2.65 15.18 -0.59 0.41 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.47 1.19 1.96 6.13 6.80 3.57 -40.37%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 19/06/09 26/06/08 28/06/07 27/06/06 28/06/05 28/06/04 27/06/03 -
Price 0.20 0.37 0.59 0.38 0.50 0.80 0.42 -
P/RPS 1.04 1.08 2.08 0.44 17.66 10.63 52.91 -48.01%
P/EPS 27.40 17.45 39.07 5.56 -172.41 285.71 -10.19 -
EY 3.65 5.73 2.56 17.97 -0.58 0.35 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.58 1.23 1.65 6.25 8.00 3.00 -33.03%

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