[VS] QoQ Cumulative 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?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 741,487 496,954 266,098 758,385 514,359 327,687 181,756 155.97%
PBT 14,471 6,810 9,793 37,746 27,421 20,413 11,869 14.16%
Tax -7,086 -4,685 -4,683 -37,746 -27,421 -20,413 -11,869 -29.16%
NP 7,385 2,125 5,110 0 0 0 0 -
-
NP to SH 7,385 2,125 5,110 0 0 0 0 -
-
Tax Rate 48.97% 68.80% 47.82% 100.00% 100.00% 100.00% 100.00% -
Total Cost 734,102 494,829 260,988 758,385 514,359 327,687 181,756 154.26%
-
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 - - - - 2,551 - - -
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 3.55% 1.05% 2.46% 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 858.46 577.64 308.80 891.56 604.68 385.23 213.67 153.37%
EPS 8.55 2.47 5.93 27.12 22.68 17.61 9.84 -8.96%
DPS 0.00 0.00 0.00 0.00 3.00 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 18.84 12.63 6.76 19.27 13.07 8.33 4.62 155.90%
EPS 0.19 0.05 0.13 27.12 22.68 17.61 9.84 -92.85%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0529 0.0514 0.0528 0.0519 0.0512 0.048 0.0495 4.54%
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 0.28 0.46 0.87 0.36 0.58 0.00 0.00 -
P/EPS 28.42 106.88 45.53 11.95 15.34 0.00 0.00 -
EY 3.52 0.94 2.20 8.37 6.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.86 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 0.29 0.45 0.82 0.30 0.53 0.83 0.00 -
P/EPS 29.59 105.26 42.50 9.85 14.11 18.17 0.00 -
EY 3.38 0.95 2.35 10.16 7.09 5.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.94 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