[VS] QoQ Annualized Quarter Result on 31-Jan-2002 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 1,064,392 758,385 685,812 655,374 727,024 578,209 520,448 60.91%
PBT 39,172 37,746 36,561 40,826 47,476 34,037 33,442 11.08%
Tax -18,732 -37,746 -36,561 -40,826 -47,476 -34,037 -33,442 -31.97%
NP 20,440 0 0 0 0 0 0 -
-
NP to SH 20,440 0 0 0 0 0 0 -
-
Tax Rate 47.82% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Total Cost 1,043,952 758,385 685,812 655,374 727,024 578,209 520,448 58.84%
-
Net Worth 207,674 204,150 201,599 188,839 194,794 186,287 182,885 8.81%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 3,402 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 207,674 204,150 201,599 188,839 194,794 186,287 182,885 8.81%
NOSH 86,172 85,062 85,062 85,062 85,062 85,062 85,062 0.86%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 1.92% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 9.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 1,235.19 891.56 806.24 770.46 854.69 679.74 611.84 59.52%
EPS 23.72 27.12 30.24 35.22 39.36 28.68 27.85 -10.12%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.40 2.37 2.22 2.29 2.19 2.15 7.88%
Adjusted Per Share Value based on latest NOSH - 85,008
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 27.05 19.27 17.43 16.66 18.48 14.69 13.23 60.88%
EPS 0.52 27.12 30.24 35.22 39.36 28.68 27.85 -92.91%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0519 0.0512 0.048 0.0495 0.0473 0.0465 8.81%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 2.70 3.24 3.48 0.00 0.00 0.00 0.00 -
P/RPS 0.22 0.36 0.43 0.00 0.00 0.00 0.00 -
P/EPS 11.38 11.95 11.51 0.00 0.00 0.00 0.00 -
EY 8.79 8.37 8.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.35 1.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 27/06/01 -
Price 2.52 2.67 3.20 3.20 0.00 0.00 0.00 -
P/RPS 0.20 0.30 0.40 0.42 0.00 0.00 0.00 -
P/EPS 10.62 9.85 10.58 9.09 0.00 0.00 0.00 -
EY 9.41 10.16 9.45 11.01 0.00 0.00 0.00 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.35 1.44 0.00 0.00 0.00 -

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