[VS] QoQ Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -1.87%
YoY- 139.39%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 752,728 920,274 1,003,810 1,007,530 1,107,528 985,441 988,649 -16.55%
PBT 57,156 12,822 6,881 16,286 20,348 15,047 19,294 105.58%
Tax -5,124 -5,895 -3,888 -6,112 -9,980 -6,798 -9,448 -33.37%
NP 52,032 6,927 2,993 10,174 10,368 8,249 9,846 201.86%
-
NP to SH 52,032 6,927 2,993 10,174 10,368 8,249 9,846 201.86%
-
Tax Rate 8.96% 45.98% 56.50% 37.53% 49.05% 45.18% 48.97% -
Total Cost 700,696 913,347 1,000,817 997,356 1,097,160 977,192 978,802 -19.89%
-
Net Worth 233,406 224,956 218,990 223,331 221,775 222,833 208,161 7.89%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 4,115 - - - - - -
Div Payout % - 59.41% - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 233,406 224,956 218,990 223,331 221,775 222,833 208,161 7.89%
NOSH 136,495 137,168 137,730 137,859 138,609 138,406 86,374 35.48%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 6.91% 0.75% 0.30% 1.01% 0.94% 0.84% 1.00% -
ROE 22.29% 3.08% 1.37% 4.56% 4.68% 3.70% 4.73% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 551.47 670.91 728.82 730.84 799.03 711.99 1,144.61 -38.40%
EPS 38.12 5.05 2.17 7.38 7.48 5.96 11.40 122.79%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.59 1.62 1.60 1.61 2.41 -20.36%
Adjusted Per Share Value based on latest NOSH - 137,087
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 19.13 23.39 25.51 25.61 28.15 25.05 25.13 -16.56%
EPS 1.32 0.18 0.08 0.26 0.26 0.21 0.25 201.69%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0572 0.0557 0.0568 0.0564 0.0566 0.0529 7.87%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.18 1.19 1.42 1.53 1.70 1.68 2.43 -
P/RPS 0.21 0.18 0.19 0.21 0.21 0.24 0.21 0.00%
P/EPS 3.10 23.56 65.34 20.73 22.73 28.19 21.32 -72.18%
EY 32.31 4.24 1.53 4.82 4.40 3.55 4.69 259.94%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.89 0.94 1.06 1.04 1.01 -22.34%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 20/12/04 30/09/04 30/06/04 30/03/04 29/12/03 30/09/03 30/05/03 -
Price 1.40 1.11 1.18 1.40 1.55 1.52 2.53 -
P/RPS 0.25 0.17 0.16 0.19 0.19 0.21 0.22 8.85%
P/EPS 3.67 21.98 54.29 18.97 20.72 25.50 22.19 -69.70%
EY 27.23 4.55 1.84 5.27 4.83 3.92 4.51 229.77%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.74 0.86 0.97 0.94 1.05 -15.13%

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