[VS] QoQ Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 988,649 993,908 1,064,392 758,385 685,812 655,374 727,024 22.81%
PBT 19,294 13,620 39,172 37,746 36,561 40,826 47,476 -45.22%
Tax -9,448 -9,370 -18,732 -37,746 -36,561 -40,826 -47,476 -66.01%
NP 9,846 4,250 20,440 0 0 0 0 -
-
NP to SH 9,846 4,250 20,440 0 0 0 0 -
-
Tax Rate 48.97% 68.80% 47.82% 100.00% 100.00% 100.00% 100.00% -
Total Cost 978,802 989,658 1,043,952 758,385 685,812 655,374 727,024 21.99%
-
Net Worth 208,161 202,176 207,674 204,150 201,599 188,839 194,794 4.53%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - 3,402 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 208,161 202,176 207,674 204,150 201,599 188,839 194,794 4.53%
NOSH 86,374 86,032 86,172 85,062 85,062 85,062 85,062 1.02%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 1.00% 0.43% 1.92% 0.00% 0.00% 0.00% 0.00% -
ROE 4.73% 2.10% 9.84% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 1,144.61 1,155.27 1,235.19 891.56 806.24 770.46 854.69 21.56%
EPS 11.40 4.94 23.72 27.12 30.24 35.22 39.36 -56.32%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.41 2.35 2.41 2.40 2.37 2.22 2.29 3.47%
Adjusted Per Share Value based on latest NOSH - 85,008
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 25.15 25.29 27.08 19.30 17.45 16.67 18.50 22.78%
EPS 0.25 0.11 0.52 27.12 30.24 35.22 39.36 -96.60%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.053 0.0514 0.0528 0.0519 0.0513 0.048 0.0496 4.53%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 2.43 2.64 2.70 3.24 3.48 0.00 0.00 -
P/RPS 0.21 0.23 0.22 0.36 0.43 0.00 0.00 -
P/EPS 21.32 53.44 11.38 11.95 11.51 0.00 0.00 -
EY 4.69 1.87 8.79 8.37 8.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 1.01 1.12 1.12 1.35 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/05/03 31/03/03 30/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.53 2.60 2.52 2.67 3.20 3.20 0.00 -
P/RPS 0.22 0.23 0.20 0.30 0.40 0.42 0.00 -
P/EPS 22.19 52.63 10.62 9.85 10.58 9.09 0.00 -
EY 4.51 1.90 9.41 10.16 9.45 11.01 0.00 -
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 1.05 1.11 1.05 1.11 1.35 1.44 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