[VS] YoY Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 155,208 188,182 276,882 266,098 181,756 130,079 97,749 -0.49%
PBT 12,836 14,289 5,087 9,793 11,869 12,542 10,622 -0.20%
Tax -1,166 -1,281 -2,495 -4,683 -11,869 -3,956 -3,304 1.11%
NP 11,670 13,008 2,592 5,110 0 8,586 7,318 -0.49%
-
NP to SH 11,900 13,008 2,592 5,110 0 8,586 7,318 -0.51%
-
Tax Rate 9.08% 8.96% 49.05% 47.82% 100.00% 31.54% 31.11% -
Total Cost 143,538 175,174 274,290 260,988 181,756 121,493 90,431 -0.48%
-
Net Worth 256,694 233,406 221,775 207,674 194,794 175,120 158,089 -0.51%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 256,694 233,406 221,775 207,674 194,794 175,120 158,089 -0.51%
NOSH 139,507 136,495 138,609 86,172 85,062 85,009 84,994 -0.52%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 7.52% 6.91% 0.94% 1.92% 0.00% 6.60% 7.49% -
ROE 4.64% 5.57% 1.17% 2.46% 0.00% 4.90% 4.63% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 111.25 137.87 199.76 308.80 213.67 153.02 115.01 0.03%
EPS 8.53 9.53 1.87 5.93 9.84 10.10 8.61 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.71 1.60 2.41 2.29 2.06 1.86 0.01%
Adjusted Per Share Value based on latest NOSH - 86,172
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 3.95 4.78 7.04 6.76 4.62 3.31 2.48 -0.49%
EPS 0.30 0.33 0.07 0.13 9.84 0.22 0.19 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.0593 0.0564 0.0528 0.0495 0.0445 0.0402 -0.51%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 - - - -
Price 1.20 1.18 1.70 2.70 0.00 0.00 0.00 -
P/RPS 1.08 0.86 0.85 0.87 0.00 0.00 0.00 -100.00%
P/EPS 14.07 12.38 90.91 45.53 0.00 0.00 0.00 -100.00%
EY 7.11 8.08 1.10 2.20 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 1.06 1.12 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 28/12/05 20/12/04 29/12/03 30/12/02 31/12/01 22/12/00 28/12/99 -
Price 1.32 1.40 1.55 2.52 0.00 0.00 0.00 -
P/RPS 1.19 1.02 0.78 0.82 0.00 0.00 0.00 -100.00%
P/EPS 15.47 14.69 82.89 42.50 0.00 0.00 0.00 -100.00%
EY 6.46 6.81 1.21 2.35 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.97 1.05 0.00 0.00 0.00 -100.00%

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