[VS] YoY Cumulative Quarter Result on 31-Jan-2003 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -58.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 317,356 348,255 503,765 496,954 327,687 245,281 180,861 9.81%
PBT 19,860 20,186 8,143 6,810 20,413 19,293 16,346 3.29%
Tax -2,941 -3,108 -3,056 -4,685 -20,413 -5,768 -4,608 -7.20%
NP 16,919 17,078 5,087 2,125 0 13,525 11,738 6.27%
-
NP to SH 17,365 17,078 5,087 2,125 0 13,525 11,738 6.73%
-
Tax Rate 14.81% 15.40% 37.53% 68.80% 100.00% 29.90% 28.19% -
Total Cost 300,437 331,177 498,678 494,829 327,687 231,756 169,123 10.04%
-
Net Worth 257,620 235,747 223,331 202,176 188,839 179,482 160,643 8.18%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 7,658 - - - - - - -
Div Payout % 44.11% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 257,620 235,747 223,331 202,176 188,839 179,482 160,643 8.18%
NOSH 139,254 137,062 137,859 86,032 85,062 85,062 84,996 8.56%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.33% 4.90% 1.01% 0.43% 0.00% 5.51% 6.49% -
ROE 6.74% 7.24% 2.28% 1.05% 0.00% 7.54% 7.31% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 227.90 254.08 365.42 577.64 385.23 288.35 212.79 1.14%
EPS 12.47 12.46 3.69 2.47 17.61 15.90 13.81 -1.68%
DPS 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.62 2.35 2.22 2.11 1.89 -0.35%
Adjusted Per Share Value based on latest NOSH - 86,271
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 8.07 8.85 12.80 12.63 8.33 6.23 4.60 9.81%
EPS 0.44 0.43 0.13 0.05 17.61 0.34 0.30 6.58%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0599 0.0568 0.0514 0.048 0.0456 0.0408 8.20%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 - - - -
Price 1.29 1.40 1.53 2.64 0.00 0.00 0.00 -
P/RPS 0.57 0.55 0.42 0.46 0.00 0.00 0.00 -
P/EPS 10.34 11.24 41.46 106.88 0.00 0.00 0.00 -
EY 9.67 8.90 2.41 0.94 0.00 0.00 0.00 -
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.94 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 31/03/05 30/03/04 31/03/03 29/03/02 30/03/01 30/03/00 -
Price 1.37 1.25 1.40 2.60 3.20 0.00 0.00 -
P/RPS 0.60 0.49 0.38 0.45 0.83 0.00 0.00 -
P/EPS 10.99 10.03 37.94 105.26 18.17 0.00 0.00 -
EY 9.10 9.97 2.64 0.95 5.50 0.00 0.00 -
DY 4.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.86 1.11 1.44 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