[VARIA] YoY 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- -58.44%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 17,969 0 27,496 20,078 59,607 9,386 10,456 7.84%
PBT 41 0 1,022 233 323 148 1,430 -39.05%
Tax -148 0 -210 -4 -100 29 -9 47.75%
NP -107 0 812 229 223 177 1,421 -
-
NP to SH -180 0 579 229 223 177 1,421 -
-
Tax Rate 360.98% - 20.55% 1.72% 30.96% -19.59% 0.63% -
Total Cost 18,076 0 26,684 19,849 59,384 9,209 9,035 10.15%
-
Net Worth 59,629 0 53,600 49,841 46,627 46,292 51,611 2.03%
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 49,841 46,627 46,292 51,611 2.03%
NOSH 67,000 67,000 67,000 67,352 67,575 68,076 67,028 -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 -0.60% 0.00% 2.95% 1.14% 0.37% 1.89% 13.59% -
ROE -0.30% 0.00% 1.08% 0.46% 0.48% 0.38% 2.75% -
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 26.82 0.00 41.04 29.81 88.21 13.79 15.60 7.84%
EPS -0.27 0.00 0.86 0.34 0.33 0.26 2.12 -
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 4.15 0.00 6.36 4.64 13.78 2.17 2.42 7.80%
EPS -0.04 0.00 0.13 0.05 0.05 0.04 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.00 0.1239 0.1152 0.1078 0.107 0.1193 2.04%
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 1.27 0.00 0.88 1.17 0.26 1.81 2.56 -9.31%
P/EPS -126.56 0.00 41.66 102.94 69.70 96.15 18.87 -
EY -0.79 0.00 2.40 0.97 1.43 1.04 5.30 -
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 1.17 0.00 0.84 1.17 0.26 2.32 2.44 -9.73%
P/EPS -117.25 0.00 39.92 102.94 69.70 123.08 17.92 -
EY -0.85 0.00 2.50 0.97 1.43 0.81 5.58 -
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