[VS] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -79.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 1,107,528 985,441 988,649 993,908 1,064,392 758,385 685,812 37.52%
PBT 20,348 15,047 19,294 13,620 39,172 37,746 36,561 -32.26%
Tax -9,980 -6,798 -9,448 -9,370 -18,732 -37,746 -36,561 -57.82%
NP 10,368 8,249 9,846 4,250 20,440 0 0 -
-
NP to SH 10,368 8,249 9,846 4,250 20,440 0 0 -
-
Tax Rate 49.05% 45.18% 48.97% 68.80% 47.82% 100.00% 100.00% -
Total Cost 1,097,160 977,192 978,802 989,658 1,043,952 758,385 685,812 36.66%
-
Net Worth 221,775 222,833 208,161 202,176 207,674 204,150 201,599 6.54%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - 3,402 -
Div Payout % - - - - - - 0.00% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 221,775 222,833 208,161 202,176 207,674 204,150 201,599 6.54%
NOSH 138,609 138,406 86,374 86,032 86,172 85,062 85,062 38.35%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 0.94% 0.84% 1.00% 0.43% 1.92% 0.00% 0.00% -
ROE 4.68% 3.70% 4.73% 2.10% 9.84% 0.00% 0.00% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 799.03 711.99 1,144.61 1,155.27 1,235.19 891.56 806.24 -0.59%
EPS 7.48 5.96 11.40 4.94 23.72 27.12 30.24 -60.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.60 1.61 2.41 2.35 2.41 2.40 2.37 -22.98%
Adjusted Per Share Value based on latest NOSH - 86,271
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 28.15 25.04 25.13 25.26 27.05 19.27 17.43 37.53%
EPS 0.26 0.21 0.25 0.11 0.52 27.12 30.24 -95.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.0564 0.0566 0.0529 0.0514 0.0528 0.0519 0.0512 6.64%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.70 1.68 2.43 2.64 2.70 3.24 3.48 -
P/RPS 0.21 0.24 0.21 0.23 0.22 0.36 0.43 -37.90%
P/EPS 22.73 28.19 21.32 53.44 11.38 11.95 11.51 57.20%
EY 4.40 3.55 4.69 1.87 8.79 8.37 8.69 -36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 1.06 1.04 1.01 1.12 1.12 1.35 1.47 -19.53%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 29/12/03 30/09/03 30/05/03 31/03/03 30/12/02 30/09/02 28/06/02 -
Price 1.55 1.52 2.53 2.60 2.52 2.67 3.20 -
P/RPS 0.19 0.21 0.22 0.23 0.20 0.30 0.40 -39.03%
P/EPS 20.72 25.50 22.19 52.63 10.62 9.85 10.58 56.34%
EY 4.83 3.92 4.51 1.90 9.41 10.16 9.45 -35.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.97 0.94 1.05 1.11 1.05 1.11 1.35 -19.72%

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