[VS] QoQ Quarter Result on 31-Oct-2013 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -73.56%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 534,453 375,996 367,370 437,263 359,780 242,349 233,943 73.72%
PBT 21,252 4,137 6,424 10,180 38,809 -121 294 1648.93%
Tax 13,125 -2,965 -2,771 -2,712 -5,911 -194 -697 -
NP 34,377 1,172 3,653 7,468 32,898 -315 -403 -
-
NP to SH 36,498 3,815 3,758 9,562 36,169 38 40 9425.64%
-
Tax Rate -61.76% 71.67% 43.14% 26.64% 15.23% - 237.07% -
Total Cost 500,076 374,824 363,717 429,795 326,882 242,664 234,346 65.97%
-
Net Worth 365,047 484,559 491,989 479,910 480,199 421,800 446,000 -12.53%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 2,555 4,520 - 3,984 54 - - -
Div Payout % 7.00% 118.48% - 41.67% 0.15% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 365,047 484,559 491,989 479,910 480,199 421,800 446,000 -12.53%
NOSH 182,523 180,805 181,545 181,098 181,207 190,000 200,000 -5.92%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.43% 0.31% 0.99% 1.71% 9.14% -0.13% -0.17% -
ROE 10.00% 0.79% 0.76% 1.99% 7.53% 0.01% 0.01% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 292.81 207.96 202.36 241.45 198.55 127.55 116.97 84.67%
EPS 4.00 2.11 2.07 5.28 19.96 0.02 0.02 3353.30%
DPS 1.40 2.50 0.00 2.20 0.03 0.00 0.00 -
NAPS 2.00 2.68 2.71 2.65 2.65 2.22 2.23 -7.01%
Adjusted Per Share Value based on latest NOSH - 181,098
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 13.77 9.69 9.47 11.27 9.27 6.24 6.03 73.67%
EPS 0.94 0.10 0.10 0.25 0.93 0.00 0.00 -
DPS 0.07 0.12 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0941 0.1248 0.1268 0.1236 0.1237 0.1087 0.1149 -12.49%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.99 1.62 1.44 1.35 1.25 1.29 1.38 -
P/RPS 0.68 0.78 0.71 0.56 0.63 1.01 1.18 -30.82%
P/EPS 9.95 76.78 69.57 25.57 6.26 6,450.00 6,900.00 -98.73%
EY 10.05 1.30 1.44 3.91 15.97 0.02 0.01 10061.14%
DY 0.70 1.54 0.00 1.63 0.02 0.00 0.00 -
P/NAPS 1.00 0.60 0.53 0.51 0.47 0.58 0.62 37.65%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 25/06/14 26/03/14 31/12/13 27/09/13 25/06/13 26/03/13 -
Price 2.59 1.60 1.49 1.40 1.25 1.28 1.39 -
P/RPS 0.88 0.77 0.74 0.58 0.63 1.00 1.19 -18.26%
P/EPS 12.95 75.83 71.98 26.52 6.26 6,400.00 6,950.00 -98.50%
EY 7.72 1.32 1.39 3.77 15.97 0.02 0.01 8418.57%
DY 0.54 1.56 0.00 1.57 0.02 0.00 0.00 -
P/NAPS 1.30 0.60 0.55 0.53 0.47 0.58 0.62 64.04%

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