[VS] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 25.69%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 974,780 620,832 752,728 1,107,528 1,064,392 727,024 520,316 11.02%
PBT 82,612 51,344 57,156 20,348 39,172 47,476 50,168 8.66%
Tax -17,768 -4,664 -5,124 -9,980 -18,732 -47,476 -15,824 1.94%
NP 64,844 46,680 52,032 10,368 20,440 0 34,344 11.16%
-
NP to SH 64,464 47,600 52,032 10,368 20,440 0 34,344 11.05%
-
Tax Rate 21.51% 9.08% 8.96% 49.05% 47.82% 100.00% 31.54% -
Total Cost 909,936 574,152 700,696 1,097,160 1,043,952 727,024 485,972 11.01%
-
Net Worth 286,751 256,694 233,406 221,775 207,674 194,794 175,120 8.56%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 286,751 256,694 233,406 221,775 207,674 194,794 175,120 8.56%
NOSH 137,861 139,507 136,495 138,609 86,172 85,062 85,009 8.38%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.65% 7.52% 6.91% 0.94% 1.92% 0.00% 6.60% -
ROE 22.48% 18.54% 22.29% 4.68% 9.84% 0.00% 19.61% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 707.07 445.02 551.47 799.03 1,235.19 854.69 612.07 2.43%
EPS 46.76 34.12 38.12 7.48 23.72 39.36 40.40 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.84 1.71 1.60 2.41 2.29 2.06 0.16%
Adjusted Per Share Value based on latest NOSH - 138,609
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 24.78 15.78 19.13 28.15 27.05 18.48 13.23 11.02%
EPS 1.64 1.21 1.32 0.26 0.52 39.36 0.87 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0652 0.0593 0.0564 0.0528 0.0495 0.0445 8.57%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 1.80 1.20 1.18 1.70 2.70 0.00 0.00 -
P/RPS 0.25 0.27 0.21 0.21 0.22 0.00 0.00 -
P/EPS 3.85 3.52 3.10 22.73 11.38 0.00 0.00 -
EY 25.98 28.43 32.31 4.40 8.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.69 1.06 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 28/12/05 20/12/04 29/12/03 30/12/02 31/12/01 22/12/00 -
Price 1.71 1.32 1.40 1.55 2.52 0.00 0.00 -
P/RPS 0.24 0.30 0.25 0.19 0.20 0.00 0.00 -
P/EPS 3.66 3.87 3.67 20.72 10.62 0.00 0.00 -
EY 27.35 25.85 27.23 4.83 9.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.82 0.97 1.05 0.00 0.00 -

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