[VS] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 486.95%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 180,946 162,148 155,208 169,852 153,996 160,073 188,182 -2.58%
PBT 8,474 7,024 12,836 3,203 -1,050 5,897 14,289 -29.48%
Tax -1,318 -1,775 -1,166 473 100 -1,827 -1,281 1.92%
NP 7,156 5,249 11,670 3,676 -950 4,070 13,008 -32.93%
-
NP to SH 7,741 5,465 11,900 3,676 -950 4,070 13,008 -29.31%
-
Tax Rate 15.55% 25.27% 9.08% -14.77% - 30.98% 8.96% -
Total Cost 173,790 156,899 143,538 166,176 154,946 156,003 175,174 -0.52%
-
Net Worth 264,023 257,258 256,694 244,600 237,500 236,500 233,406 8.58%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 7,648 - 11,181 - - - -
Div Payout % - 139.95% - 304.18% - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 264,023 257,258 256,694 244,600 237,500 236,500 233,406 8.58%
NOSH 138,232 139,058 139,507 139,771 139,705 137,499 136,495 0.84%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.95% 3.24% 7.52% 2.16% -0.62% 2.54% 6.91% -
ROE 2.93% 2.12% 4.64% 1.50% -0.40% 1.72% 5.57% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 130.90 116.60 111.25 121.52 110.23 116.42 137.87 -3.40%
EPS 5.60 3.93 8.53 2.63 -0.68 2.96 9.53 -29.91%
DPS 0.00 5.50 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.91 1.85 1.84 1.75 1.70 1.72 1.71 7.67%
Adjusted Per Share Value based on latest NOSH - 139,771
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 4.60 4.12 3.94 4.32 3.91 4.07 4.78 -2.53%
EPS 0.20 0.14 0.30 0.09 -0.02 0.10 0.33 -28.44%
DPS 0.00 0.19 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.0671 0.0654 0.0652 0.0622 0.0604 0.0601 0.0593 8.61%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.39 1.29 1.20 1.10 1.16 1.40 1.18 -
P/RPS 1.06 1.11 1.08 0.91 1.05 1.20 0.86 15.00%
P/EPS 24.82 32.82 14.07 41.83 -170.59 47.30 12.38 59.19%
EY 4.03 3.05 7.11 2.39 -0.59 2.11 8.08 -37.18%
DY 0.00 4.26 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.65 0.63 0.68 0.81 0.69 3.83%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 23/03/06 28/12/05 29/09/05 30/06/05 31/03/05 20/12/04 -
Price 1.50 1.37 1.32 1.18 1.18 1.25 1.40 -
P/RPS 1.15 1.17 1.19 0.97 1.07 1.07 1.02 8.34%
P/EPS 26.79 34.86 15.47 44.87 -173.53 42.23 14.69 49.43%
EY 3.73 2.87 6.46 2.23 -0.58 2.37 6.81 -33.13%
DY 0.00 4.01 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.72 0.67 0.69 0.73 0.82 -2.46%

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