[VS] QoQ Quarter Result on 31-Jan-2009 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -73.07%
YoY- -89.15%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 176,832 171,680 170,804 194,785 187,567 211,734 201,229 -8.23%
PBT 7,485 1,103 -3,788 4,133 11,573 13,857 10,863 -21.93%
Tax -3,213 -2,478 -231 -2,887 -3,223 -2,069 -1,461 68.86%
NP 4,272 -1,375 -4,019 1,246 8,350 11,788 9,402 -40.81%
-
NP to SH 4,059 -1,373 -4,245 2,300 8,542 11,348 9,780 -44.27%
-
Tax Rate 42.93% 224.66% - 69.85% 27.85% 14.93% 13.45% -
Total Cost 172,560 173,055 174,823 193,539 179,217 199,946 191,827 -6.79%
-
Net Worth 359,203 356,623 356,436 361,171 367,880 356,086 320,354 7.90%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 2,318 - - - 8,992 4,233 -
Div Payout % - 0.00% - - - 79.24% 43.29% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 359,203 356,623 356,436 361,171 367,880 356,086 320,354 7.90%
NOSH 179,601 178,311 179,113 179,687 179,453 179,841 141,125 17.38%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 2.42% -0.80% -2.35% 0.64% 4.45% 5.57% 4.67% -
ROE 1.13% -0.39% -1.19% 0.64% 2.32% 3.19% 3.05% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 98.46 96.28 95.36 108.40 104.52 117.73 142.59 -21.82%
EPS 2.26 -0.77 -2.37 1.28 4.76 6.31 6.93 -52.52%
DPS 0.00 1.30 0.00 0.00 0.00 5.00 3.00 -
NAPS 2.00 2.00 1.99 2.01 2.05 1.98 2.27 -8.07%
Adjusted Per Share Value based on latest NOSH - 179,687
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 4.52 4.39 4.36 4.98 4.79 5.41 5.14 -8.19%
EPS 0.10 -0.04 -0.11 0.06 0.22 0.29 0.25 -45.62%
DPS 0.00 0.06 0.00 0.00 0.00 0.23 0.11 -
NAPS 0.0918 0.0911 0.0911 0.0923 0.094 0.091 0.0818 7.96%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.23 1.38 1.09 1.23 1.22 1.75 2.54 -
P/RPS 1.25 1.43 1.14 1.13 1.17 1.49 1.78 -20.94%
P/EPS 54.42 -179.22 -45.99 96.09 25.63 27.73 36.65 30.05%
EY 1.84 -0.56 -2.17 1.04 3.90 3.61 2.73 -23.07%
DY 0.00 0.94 0.00 0.00 0.00 2.86 1.18 -
P/NAPS 0.62 0.69 0.55 0.61 0.60 0.88 1.12 -32.50%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 31/12/09 29/09/09 30/06/09 31/03/09 23/12/08 25/09/08 26/06/08 -
Price 1.28 1.22 1.27 1.01 1.23 1.68 2.24 -
P/RPS 1.30 1.27 1.33 0.93 1.18 1.43 1.57 -11.79%
P/EPS 56.64 -158.44 -53.59 78.91 25.84 26.62 32.32 45.20%
EY 1.77 -0.63 -1.87 1.27 3.87 3.76 3.09 -30.95%
DY 0.00 1.07 0.00 0.00 0.00 2.98 1.34 -
P/NAPS 0.64 0.61 0.64 0.50 0.60 0.85 0.99 -25.17%

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