[VS] QoQ Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 31.29%
YoY- 235.72%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 155,208 672,103 502,251 348,255 188,182 920,274 752,858 -65.00%
PBT 12,836 22,339 19,136 20,186 14,289 12,822 5,161 83.26%
Tax -1,166 -2,535 -3,008 -3,108 -1,281 -5,895 -2,916 -45.63%
NP 11,670 19,804 16,128 17,078 13,008 6,927 2,245 199.17%
-
NP to SH 11,900 19,804 16,128 17,078 13,008 6,927 2,245 203.08%
-
Tax Rate 9.08% 11.35% 15.72% 15.40% 8.96% 45.98% 56.50% -
Total Cost 143,538 652,299 486,123 331,177 175,174 913,347 750,613 -66.70%
-
Net Worth 256,694 242,187 234,538 235,747 233,406 224,956 218,990 11.13%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 11,071 - - - 4,115 - -
Div Payout % - 55.90% - - - 59.41% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 256,694 242,187 234,538 235,747 233,406 224,956 218,990 11.13%
NOSH 139,507 138,392 137,964 137,062 136,495 137,168 137,730 0.85%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 7.52% 2.95% 3.21% 4.90% 6.91% 0.75% 0.30% -
ROE 4.64% 8.18% 6.88% 7.24% 5.57% 3.08% 1.03% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 111.25 485.65 364.04 254.08 137.87 670.91 546.62 -65.29%
EPS 8.53 14.31 11.69 12.46 9.53 5.05 1.63 200.51%
DPS 0.00 8.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.84 1.75 1.70 1.72 1.71 1.64 1.59 10.19%
Adjusted Per Share Value based on latest NOSH - 137,499
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 3.94 17.08 12.76 8.85 4.78 23.39 19.13 -65.02%
EPS 0.30 0.50 0.41 0.43 0.33 0.18 0.06 191.54%
DPS 0.00 0.28 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0652 0.0616 0.0596 0.0599 0.0593 0.0572 0.0557 11.03%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.20 1.10 1.16 1.40 1.18 1.19 1.42 -
P/RPS 1.08 0.23 0.32 0.55 0.86 0.18 0.26 157.73%
P/EPS 14.07 7.69 9.92 11.24 12.38 23.56 87.12 -70.24%
EY 7.11 13.01 10.08 8.90 8.08 4.24 1.15 235.74%
DY 0.00 7.27 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.65 0.63 0.68 0.81 0.69 0.73 0.89 -18.85%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 -
Price 1.32 1.18 1.18 1.25 1.40 1.11 1.18 -
P/RPS 1.19 0.24 0.32 0.49 1.02 0.17 0.22 207.19%
P/EPS 15.47 8.25 10.09 10.03 14.69 21.98 72.39 -64.15%
EY 6.46 12.13 9.91 9.97 6.81 4.55 1.38 179.04%
DY 0.00 6.78 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.72 0.67 0.69 0.73 0.82 0.68 0.74 -1.80%

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