[VARIA] YoY TTM Result on 31-Jan-2009 [#4]

Stock
[VARIA] VARIA BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -30.89%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 109,543 42,077 40,401 96,162 159,290 200,486 90,284 3.27%
PBT 3,512 1,204 -3,597 7,121 10,343 19,817 5,584 -7.43%
Tax -569 -164 -129 -254 -61 -40 -594 -0.71%
NP 2,943 1,040 -3,726 6,867 10,282 19,777 4,990 -8.42%
-
NP to SH 2,943 1,040 -3,726 6,867 10,282 19,777 4,990 -8.42%
-
Tax Rate 16.20% 13.62% - 3.57% 0.59% 0.20% 10.64% -
Total Cost 106,600 41,037 44,127 89,295 149,008 180,709 85,294 3.78%
-
Net Worth 48,175 45,795 44,214 48,266 41,550 30,800 10,712 28.46%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 48,175 45,795 44,214 48,266 41,550 30,800 10,712 28.46%
NOSH 66,910 67,346 66,991 67,037 67,016 66,957 66,950 -0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 2.69% 2.47% -9.22% 7.14% 6.45% 9.86% 5.53% -
ROE 6.11% 2.27% -8.43% 14.23% 24.75% 64.21% 46.58% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 163.72 62.48 60.31 143.45 237.69 299.42 134.85 3.28%
EPS 4.40 1.54 -5.56 10.24 15.34 29.54 7.45 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.66 0.72 0.62 0.46 0.16 28.47%
Adjusted Per Share Value based on latest NOSH - 67,037
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 25.33 9.73 9.34 22.23 36.83 46.36 20.87 3.27%
EPS 0.68 0.24 -0.86 1.59 2.38 4.57 1.15 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1059 0.1022 0.1116 0.0961 0.0712 0.0248 28.43%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.29 0.335 0.42 0.25 0.30 0.68 0.30 -
P/RPS 0.18 0.54 0.70 0.17 0.13 0.23 0.22 -3.28%
P/EPS 6.59 21.69 -7.55 2.44 1.96 2.30 4.03 8.53%
EY 15.17 4.61 -13.24 40.97 51.14 43.44 24.84 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.64 0.35 0.48 1.48 1.88 -22.72%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 08/05/12 23/03/11 25/03/10 25/03/09 31/03/08 30/03/07 29/03/06 -
Price 0.28 0.32 0.35 0.06 0.16 0.60 0.26 -
P/RPS 0.17 0.51 0.58 0.04 0.07 0.20 0.19 -1.83%
P/EPS 6.37 20.72 -6.29 0.59 1.04 2.03 3.49 10.54%
EY 15.71 4.83 -15.89 170.73 95.89 49.23 28.67 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.53 0.08 0.26 1.30 1.63 -21.19%

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