[VS] QoQ TTM 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- -26.85%
YoY- -64.22%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 996,812 992,252 996,225 985,441 985,513 927,652 842,727 11.85%
PBT 5,737 16,380 10,361 15,067 24,816 24,163 35,670 -70.45%
Tax -2,628 -5,169 -4,630 -6,818 -13,539 -13,837 -15,818 -69.81%
NP 3,109 11,211 5,731 8,249 11,277 10,326 19,852 -70.97%
-
NP to SH 3,109 11,211 5,731 8,249 11,277 10,326 19,852 -70.97%
-
Tax Rate 45.81% 31.56% 44.69% 45.25% 54.56% 57.27% 44.35% -
Total Cost 993,703 981,041 990,494 977,192 974,236 917,326 822,875 13.41%
-
Net Worth 217,249 222,082 221,775 224,361 173,597 202,738 172,344 16.70%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 4,180 4,180 2,380 4,930 4,930 -
Div Payout % - - 72.95% 50.68% 21.11% 47.75% 24.84% -
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 217,249 222,082 221,775 224,361 173,597 202,738 172,344 16.70%
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 0.31% 1.13% 0.58% 0.84% 1.14% 1.11% 2.36% -
ROE 1.43% 5.05% 2.58% 3.68% 6.50% 5.09% 11.52% -
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 729.55 723.81 718.73 707.15 1,135.40 1,075.27 977.96 -17.76%
EPS 2.28 8.18 4.13 5.92 12.99 11.97 23.04 -78.63%
DPS 0.00 0.00 3.02 3.00 2.74 5.80 5.80 -
NAPS 1.59 1.62 1.60 1.61 2.00 2.35 2.00 -14.19%
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 25.36 25.25 25.35 25.07 25.07 23.60 21.44 11.85%
EPS 0.08 0.29 0.15 0.21 0.29 0.26 0.51 -70.94%
DPS 0.00 0.00 0.11 0.11 0.06 0.13 0.13 -
NAPS 0.0553 0.0565 0.0564 0.0571 0.0442 0.0516 0.0438 16.83%
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 0.19 0.21 0.24 0.24 0.21 0.25 0.28 -22.79%
P/EPS 62.41 18.71 41.12 28.38 18.70 22.06 11.72 205.25%
EY 1.60 5.35 2.43 3.52 5.35 4.53 8.53 -67.26%
DY 0.00 0.00 1.77 1.79 1.13 2.20 2.15 -
P/NAPS 0.89 0.94 1.06 1.04 1.22 1.12 1.35 -24.27%
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 0.16 0.19 0.22 0.21 0.22 0.24 0.26 -27.67%
P/EPS 51.86 17.12 37.49 25.68 19.47 21.72 10.94 182.45%
EY 1.93 5.84 2.67 3.89 5.14 4.60 9.14 -64.57%
DY 0.00 0.00 1.95 1.97 1.08 2.23 2.30 -
P/NAPS 0.74 0.86 0.97 0.94 1.27 1.11 1.26 -29.89%

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