[VS] YoY Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -50.25%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 176,832 187,567 290,026 243,695 155,208 188,182 276,882 -7.19%
PBT 7,485 11,573 26,901 20,653 12,836 14,289 5,087 6.64%
Tax -3,213 -3,223 -5,699 -4,442 -1,166 -1,281 -2,495 4.30%
NP 4,272 8,350 21,202 16,211 11,670 13,008 2,592 8.67%
-
NP to SH 4,059 8,542 21,087 16,116 11,900 13,008 2,592 7.75%
-
Tax Rate 42.93% 27.85% 21.19% 21.51% 9.08% 8.96% 49.05% -
Total Cost 172,560 179,217 268,824 227,484 143,538 175,174 274,290 -7.42%
-
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 359,203 367,880 312,610 286,751 256,694 233,406 221,775 8.36%
NOSH 179,601 179,453 142,095 137,861 139,507 136,495 138,609 4.40%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 2.42% 4.45% 7.31% 6.65% 7.52% 6.91% 0.94% -
ROE 1.13% 2.32% 6.75% 5.62% 4.64% 5.57% 1.17% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 98.46 104.52 204.11 176.77 111.25 137.87 199.76 -11.11%
EPS 2.26 4.76 14.84 11.69 8.53 9.53 1.87 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.05 2.20 2.08 1.84 1.71 1.60 3.78%
Adjusted Per Share Value based on latest NOSH - 137,861
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 4.49 4.77 7.37 6.19 3.94 4.78 7.04 -7.21%
EPS 0.10 0.22 0.54 0.41 0.30 0.33 0.07 6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0935 0.0794 0.0729 0.0652 0.0593 0.0564 8.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.23 1.22 4.02 1.80 1.20 1.18 1.70 -
P/RPS 1.25 1.17 1.97 1.02 1.08 0.86 0.85 6.63%
P/EPS 54.42 25.63 27.09 15.40 14.07 12.38 90.91 -8.18%
EY 1.84 3.90 3.69 6.49 7.11 8.08 1.10 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 1.83 0.87 0.65 0.69 1.06 -8.54%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/09 23/12/08 18/12/07 12/12/06 28/12/05 20/12/04 29/12/03 -
Price 1.28 1.23 3.96 1.71 1.32 1.40 1.55 -
P/RPS 1.30 1.18 1.94 0.97 1.19 1.02 0.78 8.87%
P/EPS 56.64 25.84 26.68 14.63 15.47 14.69 82.89 -6.14%
EY 1.77 3.87 3.75 6.84 6.46 6.81 1.21 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.80 0.82 0.72 0.82 0.97 -6.68%

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