[VS] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 131.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 1,007,530 1,107,528 985,441 988,649 993,908 1,064,392 758,385 20.78%
PBT 16,286 20,348 15,047 19,294 13,620 39,172 37,746 -42.81%
Tax -6,112 -9,980 -6,798 -9,448 -9,370 -18,732 -37,746 -70.19%
NP 10,174 10,368 8,249 9,846 4,250 20,440 0 -
-
NP to SH 10,174 10,368 8,249 9,846 4,250 20,440 0 -
-
Tax Rate 37.53% 49.05% 45.18% 48.97% 68.80% 47.82% 100.00% -
Total Cost 997,356 1,097,160 977,192 978,802 989,658 1,043,952 758,385 19.97%
-
Net Worth 223,331 221,775 222,833 208,161 202,176 207,674 204,150 6.15%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 223,331 221,775 222,833 208,161 202,176 207,674 204,150 6.15%
NOSH 137,859 138,609 138,406 86,374 86,032 86,172 85,062 37.85%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 1.01% 0.94% 0.84% 1.00% 0.43% 1.92% 0.00% -
ROE 4.56% 4.68% 3.70% 4.73% 2.10% 9.84% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 730.84 799.03 711.99 1,144.61 1,155.27 1,235.19 891.56 -12.37%
EPS 7.38 7.48 5.96 11.40 4.94 23.72 27.12 -57.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.61 2.41 2.35 2.41 2.40 -22.99%
Adjusted Per Share Value based on latest NOSH - 86,798
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 25.61 28.16 25.05 25.13 25.27 27.06 19.28 20.77%
EPS 0.26 0.26 0.21 0.25 0.11 0.52 27.12 -95.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0564 0.0566 0.0529 0.0514 0.0528 0.0519 6.18%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.53 1.70 1.68 2.43 2.64 2.70 3.24 -
P/RPS 0.21 0.21 0.24 0.21 0.23 0.22 0.36 -30.11%
P/EPS 20.73 22.73 28.19 21.32 53.44 11.38 11.95 44.22%
EY 4.82 4.40 3.55 4.69 1.87 8.79 8.37 -30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 1.04 1.01 1.12 1.12 1.35 -21.38%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 29/12/03 30/09/03 30/05/03 31/03/03 30/12/02 30/09/02 -
Price 1.40 1.55 1.52 2.53 2.60 2.52 2.67 -
P/RPS 0.19 0.19 0.21 0.22 0.23 0.20 0.30 -26.18%
P/EPS 18.97 20.72 25.50 22.19 52.63 10.62 9.85 54.60%
EY 5.27 4.83 3.92 4.51 1.90 9.41 10.16 -35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 0.94 1.05 1.11 1.05 1.11 -15.60%

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