[VARIA] YoY TTM Result on 30-Apr-2011 [#1]

Stock
[VARIA] VARIA BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -14.13%
YoY- 123.33%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 120,949 84,262 170,862 46,089 32,472 86,080 163,383 -4.88%
PBT 5,605 4,345 3,697 1,031 -3,699 6,203 10,755 -10.28%
Tax -1,862 -427 -893 -138 -128 -268 -61 76.73%
NP 3,743 3,918 2,804 893 -3,827 5,935 10,694 -16.04%
-
NP to SH 3,240 4,079 2,804 893 -3,827 5,935 10,694 -18.03%
-
Tax Rate 33.22% 9.83% 24.15% 13.39% - 4.32% 0.57% -
Total Cost 117,206 80,344 168,058 45,196 36,299 80,145 152,689 -4.31%
-
Net Worth 55,609 52,930 46,800 45,899 45,051 49,099 42,958 4.39%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 55,609 52,930 46,800 45,899 45,051 49,099 42,958 4.39%
NOSH 67,000 67,000 65,000 67,499 67,241 67,260 67,122 -0.03%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 3.09% 4.65% 1.64% 1.94% -11.79% 6.89% 6.55% -
ROE 5.83% 7.71% 5.99% 1.95% -8.49% 12.09% 24.89% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 180.52 125.76 262.86 68.28 48.29 127.98 243.41 -4.85%
EPS 4.84 6.09 4.31 1.32 -5.69 8.82 15.93 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.79 0.72 0.68 0.67 0.73 0.64 4.42%
Adjusted Per Share Value based on latest NOSH - 67,499
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 27.97 19.48 39.51 10.66 7.51 19.90 37.78 -4.88%
EPS 0.75 0.94 0.65 0.21 -0.88 1.37 2.47 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1224 0.1082 0.1061 0.1042 0.1135 0.0993 4.40%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.625 0.35 0.28 0.315 0.41 0.12 0.30 -
P/RPS 0.35 0.28 0.11 0.46 0.85 0.09 0.12 19.52%
P/EPS 12.92 5.75 6.49 23.81 -7.20 1.36 1.88 37.86%
EY 7.74 17.39 15.41 4.20 -13.88 73.53 53.11 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.39 0.46 0.61 0.16 0.47 8.09%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/05/14 30/05/13 30/05/12 30/05/11 25/05/10 19/06/09 26/06/08 -
Price 0.52 0.49 0.28 0.30 0.41 0.20 0.37 -
P/RPS 0.29 0.39 0.11 0.44 0.85 0.16 0.15 11.60%
P/EPS 10.75 8.05 6.49 22.68 -7.20 2.27 2.32 29.10%
EY 9.30 12.42 15.41 4.41 -13.88 44.12 43.06 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.39 0.44 0.61 0.27 0.58 1.38%

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