[VS] QoQ Quarter Result on 31-Jul-2002 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 244,533 230,856 266,098 244,026 186,672 145,931 181,756 21.93%
PBT 7,661 -2,963 9,793 10,325 7,008 8,544 11,869 -25.37%
Tax -2,401 -22 -4,683 -10,325 -7,008 -8,544 -11,869 -65.64%
NP 5,260 -2,985 5,110 0 0 0 0 -
-
NP to SH 5,260 -2,985 5,110 0 0 0 0 -
-
Tax Rate 31.34% - 47.82% 100.00% 100.00% 100.00% 100.00% -
Total Cost 239,273 233,841 260,988 244,026 186,672 145,931 181,756 20.17%
-
Net Worth 209,184 202,738 207,674 204,020 201,470 188,719 194,669 4.92%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - 2,550 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 209,184 202,738 207,674 204,020 201,470 188,719 194,669 4.92%
NOSH 86,798 86,271 86,172 85,008 85,008 85,008 85,008 1.40%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 2.15% -1.29% 1.92% 0.00% 0.00% 0.00% 0.00% -
ROE 2.51% -1.47% 2.46% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 281.72 267.59 308.80 287.06 219.59 171.67 213.81 20.24%
EPS 6.06 -2.16 5.93 4.52 5.09 7.77 9.84 -27.67%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.41 2.35 2.41 2.40 2.37 2.22 2.29 3.47%
Adjusted Per Share Value based on latest NOSH - 85,008
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 6.22 5.87 6.76 6.20 4.74 3.71 4.62 21.99%
EPS 0.13 -0.08 0.13 4.52 5.09 7.77 9.84 -94.45%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0532 0.0515 0.0528 0.0519 0.0512 0.048 0.0495 4.93%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 2.43 2.64 2.70 3.24 3.48 0.00 0.00 -
P/RPS 0.86 0.99 0.87 1.13 1.58 0.00 0.00 -
P/EPS 40.10 -76.30 45.53 71.68 68.37 0.00 0.00 -
EY 2.49 -1.31 2.20 1.40 1.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 1.01 1.12 1.12 1.35 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/05/03 31/03/03 30/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.53 2.60 2.52 2.67 3.20 3.20 0.00 -
P/RPS 0.90 0.97 0.82 0.93 1.46 1.86 0.00 -
P/EPS 41.75 -75.14 42.50 59.07 62.87 41.18 0.00 -
EY 2.40 -1.33 2.35 1.69 1.59 2.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.05 1.11 1.05 1.11 1.35 1.44 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