[VS] YoY Cumulative 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- -68.58%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 243,695 155,208 188,182 276,882 266,098 181,756 130,079 11.02%
PBT 20,653 12,836 14,289 5,087 9,793 11,869 12,542 8.66%
Tax -4,442 -1,166 -1,281 -2,495 -4,683 -11,869 -3,956 1.94%
NP 16,211 11,670 13,008 2,592 5,110 0 8,586 11.16%
-
NP to SH 16,116 11,900 13,008 2,592 5,110 0 8,586 11.05%
-
Tax Rate 21.51% 9.08% 8.96% 49.05% 47.82% 100.00% 31.54% -
Total Cost 227,484 143,538 175,174 274,290 260,988 181,756 121,493 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 5.62% 4.64% 5.57% 1.17% 2.46% 0.00% 4.90% -
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 176.77 111.25 137.87 199.76 308.80 213.67 153.02 2.43%
EPS 11.69 8.53 9.53 1.87 5.93 9.84 10.10 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 6.19 3.95 4.78 7.04 6.76 4.62 3.31 10.99%
EPS 0.41 0.30 0.33 0.07 0.13 9.84 0.22 10.92%
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 1.02 1.08 0.86 0.85 0.87 0.00 0.00 -
P/EPS 15.40 14.07 12.38 90.91 45.53 0.00 0.00 -
EY 6.49 7.11 8.08 1.10 2.20 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 0.97 1.19 1.02 0.78 0.82 0.00 0.00 -
P/EPS 14.63 15.47 14.69 82.89 42.50 0.00 0.00 -
EY 6.84 6.46 6.81 1.21 2.35 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