[VS] QoQ Cumulative Quarter Result on 31-Oct-2001 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 758,385 514,359 327,687 181,756 578,209 390,336 245,281 112.67%
PBT 37,746 27,421 20,413 11,869 34,037 25,082 19,293 56.62%
Tax -37,746 -27,421 -20,413 -11,869 -34,037 -25,082 -5,768 251.06%
NP 0 0 0 0 0 0 13,525 -
-
NP to SH 0 0 0 0 0 0 13,525 -
-
Tax Rate 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 29.90% -
Total Cost 758,385 514,359 327,687 181,756 578,209 390,336 231,756 120.89%
-
Net Worth 204,150 201,599 188,839 194,794 186,287 182,885 179,482 8.99%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - 2,551 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 204,150 201,599 188,839 194,794 186,287 182,885 179,482 8.99%
NOSH 85,062 85,062 85,062 85,062 85,062 85,062 85,062 0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.51% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.54% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 891.56 604.68 385.23 213.67 679.74 458.88 288.35 112.67%
EPS 27.12 22.68 17.61 9.84 28.68 20.89 15.90 42.89%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.37 2.22 2.29 2.19 2.15 2.11 8.99%
Adjusted Per Share Value based on latest NOSH - 85,008
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 19.27 13.07 8.33 4.62 14.69 9.92 6.23 112.72%
EPS 27.12 22.68 17.61 9.84 28.68 20.89 0.34 1767.91%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0512 0.048 0.0495 0.0473 0.0465 0.0456 9.03%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 3.24 3.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.95 15.34 0.00 0.00 0.00 0.00 0.00 -
EY 8.37 6.52 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 27/06/01 30/03/01 -
Price 2.67 3.20 3.20 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.53 0.83 0.00 0.00 0.00 0.00 -
P/EPS 9.85 14.11 18.17 0.00 0.00 0.00 0.00 -
EY 10.16 7.09 5.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.44 0.00 0.00 0.00 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