[VS] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 87.79%
YoY- 401.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 672,103 502,251 348,255 188,182 920,274 752,858 503,765 21.21%
PBT 22,339 19,136 20,186 14,289 12,822 5,161 8,143 96.08%
Tax -2,535 -3,008 -3,108 -1,281 -5,895 -2,916 -3,056 -11.72%
NP 19,804 16,128 17,078 13,008 6,927 2,245 5,087 147.67%
-
NP to SH 19,804 16,128 17,078 13,008 6,927 2,245 5,087 147.67%
-
Tax Rate 11.35% 15.72% 15.40% 8.96% 45.98% 56.50% 37.53% -
Total Cost 652,299 486,123 331,177 175,174 913,347 750,613 498,678 19.62%
-
Net Worth 242,187 234,538 235,747 233,406 224,956 218,990 223,331 5.55%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 11,071 - - - 4,115 - - -
Div Payout % 55.90% - - - 59.41% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 242,187 234,538 235,747 233,406 224,956 218,990 223,331 5.55%
NOSH 138,392 137,964 137,062 136,495 137,168 137,730 137,859 0.25%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.95% 3.21% 4.90% 6.91% 0.75% 0.30% 1.01% -
ROE 8.18% 6.88% 7.24% 5.57% 3.08% 1.03% 2.28% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 485.65 364.04 254.08 137.87 670.91 546.62 365.42 20.90%
EPS 14.31 11.69 12.46 9.53 5.05 1.63 3.69 147.04%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.75 1.70 1.72 1.71 1.64 1.59 1.62 5.28%
Adjusted Per Share Value based on latest NOSH - 136,495
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 17.08 12.77 8.85 4.78 23.39 19.14 12.80 21.22%
EPS 0.50 0.41 0.43 0.33 0.18 0.06 0.13 145.68%
DPS 0.28 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0616 0.0596 0.0599 0.0593 0.0572 0.0557 0.0568 5.56%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.10 1.16 1.40 1.18 1.19 1.42 1.53 -
P/RPS 0.23 0.32 0.55 0.86 0.18 0.26 0.42 -33.08%
P/EPS 7.69 9.92 11.24 12.38 23.56 87.12 41.46 -67.50%
EY 13.01 10.08 8.90 8.08 4.24 1.15 2.41 208.04%
DY 7.27 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.63 0.68 0.81 0.69 0.73 0.89 0.94 -23.43%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 30/03/04 -
Price 1.18 1.18 1.25 1.40 1.11 1.18 1.40 -
P/RPS 0.24 0.32 0.49 1.02 0.17 0.22 0.38 -26.40%
P/EPS 8.25 10.09 10.03 14.69 21.98 72.39 37.94 -63.87%
EY 12.13 9.91 9.97 6.81 4.55 1.38 2.64 176.63%
DY 6.78 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 0.82 0.68 0.74 0.86 -15.34%

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