[VS] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 208.55%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 502,251 348,255 188,182 920,274 752,858 503,765 276,882 48.79%
PBT 19,136 20,186 14,289 12,822 5,161 8,143 5,087 142.07%
Tax -3,008 -3,108 -1,281 -5,895 -2,916 -3,056 -2,495 13.28%
NP 16,128 17,078 13,008 6,927 2,245 5,087 2,592 238.67%
-
NP to SH 16,128 17,078 13,008 6,927 2,245 5,087 2,592 238.67%
-
Tax Rate 15.72% 15.40% 8.96% 45.98% 56.50% 37.53% 49.05% -
Total Cost 486,123 331,177 175,174 913,347 750,613 498,678 274,290 46.50%
-
Net Worth 234,538 235,747 233,406 224,956 218,990 223,331 221,775 3.80%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - 4,115 - - - -
Div Payout % - - - 59.41% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 234,538 235,747 233,406 224,956 218,990 223,331 221,775 3.80%
NOSH 137,964 137,062 136,495 137,168 137,730 137,859 138,609 -0.31%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.21% 4.90% 6.91% 0.75% 0.30% 1.01% 0.94% -
ROE 6.88% 7.24% 5.57% 3.08% 1.03% 2.28% 1.17% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 364.04 254.08 137.87 670.91 546.62 365.42 199.76 49.25%
EPS 11.69 12.46 9.53 5.05 1.63 3.69 1.87 239.72%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.70 1.72 1.71 1.64 1.59 1.62 1.60 4.12%
Adjusted Per Share Value based on latest NOSH - 136,501
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 12.77 8.85 4.78 23.39 19.14 12.80 7.04 48.78%
EPS 0.41 0.43 0.33 0.18 0.06 0.13 0.07 225.28%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0596 0.0599 0.0593 0.0572 0.0557 0.0568 0.0564 3.75%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.16 1.40 1.18 1.19 1.42 1.53 1.70 -
P/RPS 0.32 0.55 0.86 0.18 0.26 0.42 0.85 -47.89%
P/EPS 9.92 11.24 12.38 23.56 87.12 41.46 90.91 -77.19%
EY 10.08 8.90 8.08 4.24 1.15 2.41 1.10 338.49%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.69 0.73 0.89 0.94 1.06 -25.63%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 30/03/04 29/12/03 -
Price 1.18 1.25 1.40 1.11 1.18 1.40 1.55 -
P/RPS 0.32 0.49 1.02 0.17 0.22 0.38 0.78 -44.81%
P/EPS 10.09 10.03 14.69 21.98 72.39 37.94 82.89 -75.46%
EY 9.91 9.97 6.81 4.55 1.38 2.64 1.21 306.83%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.82 0.68 0.74 0.86 0.97 -20.33%

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