[VARIA] YoY TTM Result on 31-Jul-2011 [#2]

Stock
[VARIA] VARIA BERHAD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -4.37%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
VARIA's Result
VARIA's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 128,937 87,927 169,718 64,324 30,399 63,432 176,365 -5.08%
PBT 5,313 4,178 3,848 1,230 -4,633 5,034 11,692 -12.31%
Tax -1,935 -397 -697 -376 -126 -280 -61 77.87%
NP 3,378 3,781 3,151 854 -4,759 4,754 11,631 -18.61%
-
NP to SH 3,154 3,840 3,151 854 -4,759 4,754 11,631 -19.53%
-
Tax Rate 36.42% 9.50% 18.11% 30.57% - 5.56% 0.52% -
Total Cost 125,559 84,146 166,567 63,470 35,158 58,678 164,734 -4.42%
-
Net Worth 56,279 52,930 49,052 46,919 45,224 49,685 44,844 3.85%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 56,279 52,930 49,052 46,919 45,224 49,685 44,844 3.85%
NOSH 67,000 67,000 67,195 67,999 67,499 67,142 66,931 0.01%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 2.62% 4.30% 1.86% 1.33% -15.66% 7.49% 6.59% -
ROE 5.60% 7.25% 6.42% 1.82% -10.52% 9.57% 25.94% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 192.44 131.23 252.57 94.59 45.04 94.47 263.50 -5.10%
EPS 4.71 5.73 4.69 1.26 -7.05 7.08 17.38 -19.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.79 0.73 0.69 0.67 0.74 0.67 3.83%
Adjusted Per Share Value based on latest NOSH - 67,999
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 29.81 20.33 39.24 14.87 7.03 14.67 40.78 -5.08%
EPS 0.73 0.89 0.73 0.20 -1.10 1.10 2.69 -19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1224 0.1134 0.1085 0.1046 0.1149 0.1037 3.85%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.56 0.40 0.29 0.30 0.35 0.38 0.38 -
P/RPS 0.29 0.30 0.11 0.32 0.78 0.40 0.14 12.89%
P/EPS 11.90 6.98 6.18 23.89 -4.96 5.37 2.19 32.57%
EY 8.41 14.33 16.17 4.19 -20.14 18.63 45.73 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.40 0.43 0.52 0.51 0.57 2.72%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 25/09/14 19/09/13 20/09/12 21/09/11 27/09/10 18/08/09 12/09/08 -
Price 0.54 0.38 0.31 0.25 0.46 0.40 0.30 -
P/RPS 0.28 0.29 0.12 0.26 1.02 0.42 0.11 16.84%
P/EPS 11.47 6.63 6.61 19.91 -6.52 5.65 1.73 37.04%
EY 8.72 15.08 15.13 5.02 -15.33 17.70 57.92 -27.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.42 0.36 0.69 0.54 0.45 6.04%

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