[VS] QoQ Quarter Result on 31-Jul-2013 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 95081.58%
YoY- 325.27%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 375,996 367,370 437,263 359,780 242,349 233,943 327,839 9.59%
PBT 4,137 6,424 10,180 38,809 -121 294 10,465 -46.22%
Tax -2,965 -2,771 -2,712 -5,911 -194 -697 -2,678 7.04%
NP 1,172 3,653 7,468 32,898 -315 -403 7,787 -71.80%
-
NP to SH 3,815 3,758 9,562 36,169 38 40 7,663 -37.26%
-
Tax Rate 71.67% 43.14% 26.64% 15.23% - 237.07% 25.59% -
Total Cost 374,824 363,717 429,795 326,882 242,664 234,346 320,052 11.13%
-
Net Worth 484,559 491,989 479,910 480,199 421,800 446,000 402,171 13.26%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 4,520 - 3,984 54 - - 3,623 15.93%
Div Payout % 118.48% - 41.67% 0.15% - - 47.28% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 484,559 491,989 479,910 480,199 421,800 446,000 402,171 13.26%
NOSH 180,805 181,545 181,098 181,207 190,000 200,000 181,158 -0.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 0.31% 0.99% 1.71% 9.14% -0.13% -0.17% 2.38% -
ROE 0.79% 0.76% 1.99% 7.53% 0.01% 0.01% 1.91% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 207.96 202.36 241.45 198.55 127.55 116.97 180.97 9.73%
EPS 2.11 2.07 5.28 19.96 0.02 0.02 4.23 -37.18%
DPS 2.50 0.00 2.20 0.03 0.00 0.00 2.00 16.08%
NAPS 2.68 2.71 2.65 2.65 2.22 2.23 2.22 13.41%
Adjusted Per Share Value based on latest NOSH - 181,207
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 9.60 9.38 11.17 9.19 6.19 5.98 8.37 9.59%
EPS 0.10 0.10 0.24 0.92 0.00 0.00 0.20 -37.08%
DPS 0.12 0.00 0.10 0.00 0.00 0.00 0.09 21.20%
NAPS 0.1238 0.1257 0.1226 0.1227 0.1077 0.1139 0.1027 13.30%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.62 1.44 1.35 1.25 1.29 1.38 1.50 -
P/RPS 0.78 0.71 0.56 0.63 1.01 1.18 0.83 -4.06%
P/EPS 76.78 69.57 25.57 6.26 6,450.00 6,900.00 35.46 67.60%
EY 1.30 1.44 3.91 15.97 0.02 0.01 2.82 -40.40%
DY 1.54 0.00 1.63 0.02 0.00 0.00 1.33 10.29%
P/NAPS 0.60 0.53 0.51 0.47 0.58 0.62 0.68 -8.02%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 27/12/12 -
Price 1.60 1.49 1.40 1.25 1.28 1.39 1.45 -
P/RPS 0.77 0.74 0.58 0.63 1.00 1.19 0.80 -2.52%
P/EPS 75.83 71.98 26.52 6.26 6,400.00 6,950.00 34.28 70.01%
EY 1.32 1.39 3.77 15.97 0.02 0.01 2.92 -41.18%
DY 1.56 0.00 1.57 0.02 0.00 0.00 1.38 8.54%
P/NAPS 0.60 0.55 0.53 0.47 0.58 0.62 0.65 -5.21%

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