[VARIA] YoY Quarter Result on 31-Jan-2010 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -579.45%
YoY- -727.35%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 21,228 15,318 20,320 7,572 14,883 60,903 10,639 12.19%
PBT 3,044 2,507 400 -6,719 1,262 4,211 365 42.35%
Tax -347 -234 -170 -94 -176 -56 -20 60.82%
NP 2,697 2,273 230 -6,813 1,086 4,155 345 40.83%
-
NP to SH 2,697 2,273 230 -6,813 1,086 4,155 345 40.83%
-
Tax Rate 11.40% 9.33% 42.50% - 13.95% 1.33% 5.48% -
Total Cost 18,531 13,045 20,090 14,385 13,797 56,748 10,294 10.28%
-
Net Worth 52,262 48,175 45,795 44,214 48,266 41,550 30,800 9.20%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 52,262 48,175 45,795 44,214 48,266 41,550 30,800 9.20%
NOSH 67,002 66,910 67,346 66,991 67,037 67,016 66,957 0.01%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 12.70% 14.84% 1.13% -89.98% 7.30% 6.82% 3.24% -
ROE 5.16% 4.72% 0.50% -15.41% 2.25% 10.00% 1.12% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 31.68 22.89 30.17 11.30 22.20 90.88 15.89 12.17%
EPS 4.03 3.39 0.34 -10.17 1.62 6.20 0.51 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.68 0.66 0.72 0.62 0.46 9.19%
Adjusted Per Share Value based on latest NOSH - 66,991
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 4.91 3.54 4.70 1.75 3.44 14.08 2.46 12.19%
EPS 0.62 0.53 0.05 -1.58 0.25 0.96 0.08 40.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1114 0.1059 0.1022 0.1116 0.0961 0.0712 9.20%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.405 0.29 0.335 0.42 0.25 0.30 0.68 -
P/RPS 1.28 1.27 1.11 3.72 1.13 0.33 4.28 -18.20%
P/EPS 10.06 8.54 98.09 -4.13 15.43 4.84 131.97 -34.85%
EY 9.94 11.71 1.02 -24.21 6.48 20.67 0.76 53.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.49 0.64 0.35 0.48 1.48 -15.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 08/05/12 23/03/11 25/03/10 25/03/09 31/03/08 30/03/07 -
Price 0.36 0.28 0.32 0.35 0.06 0.16 0.60 -
P/RPS 1.14 1.22 1.06 3.10 0.27 0.18 3.78 -18.09%
P/EPS 8.94 8.24 93.70 -3.44 3.70 2.58 116.45 -34.78%
EY 11.18 12.13 1.07 -29.06 27.00 38.75 0.86 53.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.47 0.53 0.08 0.26 1.30 -15.88%

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