[VS] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 985,441 741,487 496,954 266,098 758,385 514,359 327,687 108.76%
PBT 15,047 14,471 6,810 9,793 37,746 27,421 20,413 -18.44%
Tax -6,798 -7,086 -4,685 -4,683 -37,746 -27,421 -20,413 -52.05%
NP 8,249 7,385 2,125 5,110 0 0 0 -
-
NP to SH 8,249 7,385 2,125 5,110 0 0 0 -
-
Tax Rate 45.18% 48.97% 68.80% 47.82% 100.00% 100.00% 100.00% -
Total Cost 977,192 734,102 494,829 260,988 758,385 514,359 327,687 107.59%
-
Net Worth 222,833 208,161 202,176 207,674 204,150 201,599 188,839 11.70%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - 2,551 - -
Div Payout % - - - - - 0.00% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 222,833 208,161 202,176 207,674 204,150 201,599 188,839 11.70%
NOSH 138,406 86,374 86,032 86,172 85,062 85,062 85,062 38.46%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 0.84% 1.00% 0.43% 1.92% 0.00% 0.00% 0.00% -
ROE 3.70% 3.55% 1.05% 2.46% 0.00% 0.00% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 711.99 858.46 577.64 308.80 891.56 604.68 385.23 50.77%
EPS 5.96 8.55 2.47 5.93 27.12 22.68 17.61 -51.53%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.61 2.41 2.35 2.41 2.40 2.37 2.22 -19.32%
Adjusted Per Share Value based on latest NOSH - 86,172
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 25.04 18.84 12.63 6.76 19.27 13.07 8.33 108.70%
EPS 0.21 0.19 0.05 0.13 27.12 22.68 17.61 -94.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0566 0.0529 0.0514 0.0528 0.0519 0.0512 0.048 11.64%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 1.68 2.43 2.64 2.70 3.24 3.48 0.00 -
P/RPS 0.24 0.28 0.46 0.87 0.36 0.58 0.00 -
P/EPS 28.19 28.42 106.88 45.53 11.95 15.34 0.00 -
EY 3.55 3.52 0.94 2.20 8.37 6.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.04 1.01 1.12 1.12 1.35 1.47 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/05/03 31/03/03 30/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.52 2.53 2.60 2.52 2.67 3.20 3.20 -
P/RPS 0.21 0.29 0.45 0.82 0.30 0.53 0.83 -60.09%
P/EPS 25.50 29.59 105.26 42.50 9.85 14.11 18.17 25.42%
EY 3.92 3.38 0.95 2.35 10.16 7.09 5.50 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 0.94 1.05 1.11 1.05 1.11 1.35 1.44 -24.80%

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