[VS] QoQ Quarter Result on 31-Jul-2003 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -83.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 249,093 226,883 276,882 243,954 244,533 230,856 266,098 -4.31%
PBT -2,982 3,056 5,087 576 7,661 -2,963 9,793 -
Tax 140 -561 -2,495 288 -2,401 -22 -4,683 -
NP -2,842 2,495 2,592 864 5,260 -2,985 5,110 -
-
NP to SH -2,842 2,495 2,592 864 5,260 -2,985 5,110 -
-
Tax Rate - 18.36% 49.05% -50.00% 31.34% - 47.82% -
Total Cost 251,935 224,388 274,290 243,090 239,273 233,841 260,988 -2.32%
-
Net Worth 217,249 222,082 221,775 224,361 209,184 202,738 207,674 3.05%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 217,249 222,082 221,775 224,361 209,184 202,738 207,674 3.05%
NOSH 136,634 137,087 138,609 139,354 86,798 86,271 86,172 36.01%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -1.14% 1.10% 0.94% 0.35% 2.15% -1.29% 1.92% -
ROE -1.31% 1.12% 1.17% 0.39% 2.51% -1.47% 2.46% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 182.31 165.50 199.76 175.06 281.72 267.59 308.80 -29.64%
EPS -2.08 1.82 1.87 0.62 6.06 -2.16 5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.62 1.60 1.61 2.41 2.35 2.41 -24.23%
Adjusted Per Share Value based on latest NOSH - 139,354
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 6.34 5.77 7.04 6.21 6.22 5.87 6.77 -4.28%
EPS -0.07 0.06 0.07 0.02 0.13 -0.08 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0565 0.0564 0.0571 0.0532 0.0516 0.0528 3.13%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.42 1.53 1.70 1.68 2.43 2.64 2.70 -
P/RPS 0.78 0.92 0.85 0.96 0.86 0.99 0.87 -7.02%
P/EPS -68.27 84.07 90.91 270.97 40.10 -76.30 45.53 -
EY -1.46 1.19 1.10 0.37 2.49 -1.31 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.06 1.04 1.01 1.12 1.12 -14.21%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 29/12/03 30/09/03 30/05/03 31/03/03 30/12/02 -
Price 1.18 1.40 1.55 1.52 2.53 2.60 2.52 -
P/RPS 0.65 0.85 0.78 0.87 0.90 0.97 0.82 -14.36%
P/EPS -56.73 76.92 82.89 245.16 41.75 -75.14 42.50 -
EY -1.76 1.30 1.21 0.41 2.40 -1.33 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.97 0.94 1.05 1.11 1.05 -20.82%

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