[VS] YoY Quarter Result on 31-Jul-2002 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 169,852 167,416 243,954 244,026 187,873 115,299 90,551 -0.66%
PBT 3,203 7,661 576 10,325 8,955 9,515 12,860 1.48%
Tax 473 -2,979 288 -10,325 -8,955 -3,578 -3,531 -
NP 3,676 4,682 864 0 0 5,937 9,329 0.99%
-
NP to SH 3,676 4,682 864 0 0 5,937 9,329 0.99%
-
Tax Rate -14.77% 38.89% -50.00% 100.00% 100.00% 37.60% 27.46% -
Total Cost 166,176 162,734 243,090 244,026 187,873 109,362 81,222 -0.75%
-
Net Worth 244,600 223,862 224,361 204,020 186,168 167,084 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 11,181 4,095 - - - 4,240 4,240 -1.02%
Div Payout % 304.18% 87.46% - - - 71.43% 45.45% -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 244,600 223,862 224,361 204,020 186,168 167,084 0 -100.00%
NOSH 139,771 136,501 139,354 85,008 85,008 84,814 84,809 -0.52%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 2.16% 2.80% 0.35% 0.00% 0.00% 5.15% 10.30% -
ROE 1.50% 2.09% 0.39% 0.00% 0.00% 3.55% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 121.52 122.65 175.06 287.06 221.00 135.94 106.77 -0.13%
EPS 2.63 3.43 0.62 4.52 7.80 7.00 11.00 1.53%
DPS 8.00 3.00 0.00 0.00 0.00 5.00 5.00 -0.49%
NAPS 1.75 1.64 1.61 2.40 2.19 1.97 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 85,008
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 4.32 4.26 6.20 6.20 4.78 2.93 2.30 -0.66%
EPS 0.09 0.12 0.02 4.52 7.80 0.15 0.24 1.04%
DPS 0.28 0.10 0.00 0.00 0.00 0.11 0.11 -0.98%
NAPS 0.0622 0.0569 0.057 0.0519 0.0473 0.0425 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - - - -
Price 1.10 1.19 1.68 3.24 0.00 0.00 0.00 -
P/RPS 0.91 0.97 0.96 1.13 0.00 0.00 0.00 -100.00%
P/EPS 41.83 34.69 270.97 71.68 0.00 0.00 0.00 -100.00%
EY 2.39 2.88 0.37 1.40 0.00 0.00 0.00 -100.00%
DY 7.27 2.52 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.63 0.73 1.04 1.35 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 30/09/99 -
Price 1.18 1.11 1.52 2.67 0.00 0.00 0.00 -
P/RPS 0.97 0.91 0.87 0.93 0.00 0.00 0.00 -100.00%
P/EPS 44.87 32.36 245.16 59.07 0.00 0.00 0.00 -100.00%
EY 2.23 3.09 0.41 1.69 0.00 0.00 0.00 -100.00%
DY 6.78 2.70 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.67 0.68 0.94 1.11 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