[VS] YoY Quarter Result on 31-Jul-2008 [#4]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 16.03%
YoY- -44.58%
Quarter Report
View:
Show?
Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 261,859 249,513 171,680 211,734 277,150 179,989 169,852 7.47%
PBT 5,970 11,505 1,103 13,857 26,715 7,578 3,203 10.92%
Tax -16,680 -3,041 -2,478 -2,069 -6,189 -116 473 -
NP -10,710 8,464 -1,375 11,788 20,526 7,462 3,676 -
-
NP to SH -3,955 9,287 -1,373 11,348 20,475 7,290 3,676 -
-
Tax Rate 279.40% 26.43% 224.66% 14.93% 23.17% 1.53% -14.77% -
Total Cost 272,569 241,049 173,055 199,946 256,624 172,527 166,176 8.59%
-
Net Worth 388,243 374,707 356,623 356,086 297,818 265,967 244,600 8.00%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 5,442 8,964 2,318 8,992 17,897 6,890 11,181 -11.30%
Div Payout % 0.00% 96.53% 0.00% 79.24% 87.41% 94.52% 304.18% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 388,243 374,707 356,623 356,086 297,818 265,967 244,600 8.00%
NOSH 181,422 179,285 178,311 179,841 143,181 137,807 139,771 4.44%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -4.09% 3.39% -0.80% 5.57% 7.41% 4.15% 2.16% -
ROE -1.02% 2.48% -0.39% 3.19% 6.88% 2.74% 1.50% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 144.34 139.17 96.28 117.73 193.57 130.61 121.52 2.90%
EPS -2.18 5.18 -0.77 6.31 14.30 5.29 2.63 -
DPS 3.00 5.00 1.30 5.00 12.50 5.00 8.00 -15.07%
NAPS 2.14 2.09 2.00 1.98 2.08 1.93 1.75 3.40%
Adjusted Per Share Value based on latest NOSH - 179,841
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 6.65 6.34 4.36 5.38 7.04 4.57 4.32 7.45%
EPS -0.10 0.24 -0.03 0.29 0.52 0.19 0.09 -
DPS 0.14 0.23 0.06 0.23 0.45 0.18 0.28 -10.90%
NAPS 0.0987 0.0952 0.0906 0.0905 0.0757 0.0676 0.0622 7.99%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.55 1.22 1.38 1.75 3.84 1.40 1.10 -
P/RPS 1.07 0.88 1.43 1.49 1.98 1.07 0.91 2.73%
P/EPS -71.10 23.55 -179.22 27.73 26.85 26.47 41.83 -
EY -1.41 4.25 -0.56 3.61 3.72 3.78 2.39 -
DY 1.94 4.10 0.94 2.86 3.26 3.57 7.27 -19.75%
P/NAPS 0.72 0.58 0.69 0.88 1.85 0.73 0.63 2.24%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 29/09/10 29/09/09 25/09/08 28/09/07 26/09/06 29/09/05 -
Price 1.31 1.42 1.22 1.68 4.00 1.59 1.18 -
P/RPS 0.91 1.02 1.27 1.43 2.07 1.22 0.97 -1.05%
P/EPS -60.09 27.41 -158.44 26.62 27.97 30.06 44.87 -
EY -1.66 3.65 -0.63 3.76 3.57 3.33 2.23 -
DY 2.29 3.52 1.07 2.98 3.13 3.14 6.78 -16.54%
P/NAPS 0.61 0.68 0.61 0.85 1.92 0.82 0.67 -1.55%

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