[VS] YoY Quarter Result on 31-Jul-2006 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -5.83%
YoY- 98.31%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 171,680 211,734 277,150 179,989 169,852 167,416 243,954 -5.68%
PBT 1,103 13,857 26,715 7,578 3,203 7,661 576 11.42%
Tax -2,478 -2,069 -6,189 -116 473 -2,979 288 -
NP -1,375 11,788 20,526 7,462 3,676 4,682 864 -
-
NP to SH -1,373 11,348 20,475 7,290 3,676 4,682 864 -
-
Tax Rate 224.66% 14.93% 23.17% 1.53% -14.77% 38.89% -50.00% -
Total Cost 173,055 199,946 256,624 172,527 166,176 162,734 243,090 -5.50%
-
Net Worth 356,623 356,086 297,818 265,967 244,600 223,862 224,361 8.02%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 2,318 8,992 17,897 6,890 11,181 4,095 - -
Div Payout % 0.00% 79.24% 87.41% 94.52% 304.18% 87.46% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 356,623 356,086 297,818 265,967 244,600 223,862 224,361 8.02%
NOSH 178,311 179,841 143,181 137,807 139,771 136,501 139,354 4.19%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -0.80% 5.57% 7.41% 4.15% 2.16% 2.80% 0.35% -
ROE -0.39% 3.19% 6.88% 2.74% 1.50% 2.09% 0.39% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 96.28 117.73 193.57 130.61 121.52 122.65 175.06 -9.47%
EPS -0.77 6.31 14.30 5.29 2.63 3.43 0.62 -
DPS 1.30 5.00 12.50 5.00 8.00 3.00 0.00 -
NAPS 2.00 1.98 2.08 1.93 1.75 1.64 1.61 3.67%
Adjusted Per Share Value based on latest NOSH - 137,807
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 4.36 5.38 7.04 4.57 4.32 4.26 6.20 -5.69%
EPS -0.03 0.29 0.52 0.19 0.09 0.12 0.02 -
DPS 0.06 0.23 0.45 0.18 0.28 0.10 0.00 -
NAPS 0.0906 0.0905 0.0757 0.0676 0.0622 0.0569 0.057 8.02%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.38 1.75 3.84 1.40 1.10 1.19 1.68 -
P/RPS 1.43 1.49 1.98 1.07 0.91 0.97 0.96 6.86%
P/EPS -179.22 27.73 26.85 26.47 41.83 34.69 270.97 -
EY -0.56 3.61 3.72 3.78 2.39 2.88 0.37 -
DY 0.94 2.86 3.26 3.57 7.27 2.52 0.00 -
P/NAPS 0.69 0.88 1.85 0.73 0.63 0.73 1.04 -6.60%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 25/09/08 28/09/07 26/09/06 29/09/05 30/09/04 30/09/03 -
Price 1.22 1.68 4.00 1.59 1.18 1.11 1.52 -
P/RPS 1.27 1.43 2.07 1.22 0.97 0.91 0.87 6.50%
P/EPS -158.44 26.62 27.97 30.06 44.87 32.36 245.16 -
EY -0.63 3.76 3.57 3.33 2.23 3.09 0.41 -
DY 1.07 2.98 3.13 3.14 6.78 2.70 0.00 -
P/NAPS 0.61 0.85 1.92 0.82 0.67 0.68 0.94 -6.94%

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