[VS] YoY Quarter Result on 31-Jul-2004 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 264.74%
YoY- 441.9%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 277,150 179,989 169,852 167,416 243,954 244,026 187,873 6.69%
PBT 26,715 7,578 3,203 7,661 576 10,325 8,955 19.97%
Tax -6,189 -116 473 -2,979 288 -10,325 -8,955 -5.96%
NP 20,526 7,462 3,676 4,682 864 0 0 -
-
NP to SH 20,475 7,290 3,676 4,682 864 0 0 -
-
Tax Rate 23.17% 1.53% -14.77% 38.89% -50.00% 100.00% 100.00% -
Total Cost 256,624 172,527 166,176 162,734 243,090 244,026 187,873 5.33%
-
Net Worth 297,818 265,967 244,600 223,862 224,361 204,020 186,168 8.14%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 17,897 6,890 11,181 4,095 - - - -
Div Payout % 87.41% 94.52% 304.18% 87.46% - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 297,818 265,967 244,600 223,862 224,361 204,020 186,168 8.14%
NOSH 143,181 137,807 139,771 136,501 139,354 85,008 85,008 9.07%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.41% 4.15% 2.16% 2.80% 0.35% 0.00% 0.00% -
ROE 6.88% 2.74% 1.50% 2.09% 0.39% 0.00% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 193.57 130.61 121.52 122.65 175.06 287.06 221.00 -2.18%
EPS 14.30 5.29 2.63 3.43 0.62 4.52 7.80 10.62%
DPS 12.50 5.00 8.00 3.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.75 1.64 1.61 2.40 2.19 -0.85%
Adjusted Per Share Value based on latest NOSH - 136,501
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 7.04 4.57 4.32 4.26 6.20 6.20 4.78 6.66%
EPS 0.52 0.19 0.09 0.12 0.02 4.52 7.80 -36.30%
DPS 0.45 0.18 0.28 0.10 0.00 0.00 0.00 -
NAPS 0.0757 0.0676 0.0622 0.0569 0.057 0.0519 0.0473 8.14%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 3.84 1.40 1.10 1.19 1.68 3.24 0.00 -
P/RPS 1.98 1.07 0.91 0.97 0.96 1.13 0.00 -
P/EPS 26.85 26.47 41.83 34.69 270.97 71.68 0.00 -
EY 3.72 3.78 2.39 2.88 0.37 1.40 0.00 -
DY 3.26 3.57 7.27 2.52 0.00 0.00 0.00 -
P/NAPS 1.85 0.73 0.63 0.73 1.04 1.35 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.00 1.59 1.18 1.11 1.52 2.67 0.00 -
P/RPS 2.07 1.22 0.97 0.91 0.87 0.93 0.00 -
P/EPS 27.97 30.06 44.87 32.36 245.16 59.07 0.00 -
EY 3.57 3.33 2.23 3.09 0.41 1.69 0.00 -
DY 3.13 3.14 6.78 2.70 0.00 0.00 0.00 -
P/NAPS 1.92 0.82 0.67 0.68 0.94 1.11 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