[VS] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -16.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,003,810 1,007,530 1,107,528 985,441 988,649 993,908 1,064,392 -3.83%
PBT 6,881 16,286 20,348 15,047 19,294 13,620 39,172 -68.66%
Tax -3,888 -6,112 -9,980 -6,798 -9,448 -9,370 -18,732 -64.97%
NP 2,993 10,174 10,368 8,249 9,846 4,250 20,440 -72.25%
-
NP to SH 2,993 10,174 10,368 8,249 9,846 4,250 20,440 -72.25%
-
Tax Rate 56.50% 37.53% 49.05% 45.18% 48.97% 68.80% 47.82% -
Total Cost 1,000,817 997,356 1,097,160 977,192 978,802 989,658 1,043,952 -2.77%
-
Net Worth 218,990 223,331 221,775 222,833 208,161 202,176 207,674 3.60%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 218,990 223,331 221,775 222,833 208,161 202,176 207,674 3.60%
NOSH 137,730 137,859 138,609 138,406 86,374 86,032 86,172 36.74%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 0.30% 1.01% 0.94% 0.84% 1.00% 0.43% 1.92% -
ROE 1.37% 4.56% 4.68% 3.70% 4.73% 2.10% 9.84% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 728.82 730.84 799.03 711.99 1,144.61 1,155.27 1,235.19 -29.67%
EPS 2.17 7.38 7.48 5.96 11.40 4.94 23.72 -79.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.62 1.60 1.61 2.41 2.35 2.41 -24.23%
Adjusted Per Share Value based on latest NOSH - 139,354
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 25.51 25.61 28.15 25.04 25.13 25.26 27.05 -3.83%
EPS 0.08 0.26 0.26 0.21 0.25 0.11 0.52 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0568 0.0564 0.0566 0.0529 0.0514 0.0528 3.63%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.42 1.53 1.70 1.68 2.43 2.64 2.70 -
P/RPS 0.19 0.21 0.21 0.24 0.21 0.23 0.22 -9.31%
P/EPS 65.34 20.73 22.73 28.19 21.32 53.44 11.38 220.98%
EY 1.53 4.82 4.40 3.55 4.69 1.87 8.79 -68.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.06 1.04 1.01 1.12 1.12 -14.21%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 29/12/03 30/09/03 30/05/03 31/03/03 30/12/02 -
Price 1.18 1.40 1.55 1.52 2.53 2.60 2.52 -
P/RPS 0.16 0.19 0.19 0.21 0.22 0.23 0.20 -13.83%
P/EPS 54.29 18.97 20.72 25.50 22.19 52.63 10.62 197.04%
EY 1.84 5.27 4.83 3.92 4.51 1.90 9.41 -66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.97 0.94 1.05 1.11 1.05 -20.82%

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