[VS] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -34.36%
YoY- 235.72%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 620,832 672,103 669,668 696,510 752,728 920,274 1,003,810 -27.34%
PBT 51,344 22,339 25,514 40,372 57,156 12,822 6,881 280.45%
Tax -4,664 -2,535 -4,010 -6,216 -5,124 -5,895 -3,888 12.86%
NP 46,680 19,804 21,504 34,156 52,032 6,927 2,993 521.12%
-
NP to SH 47,600 19,804 21,504 34,156 52,032 6,927 2,993 529.23%
-
Tax Rate 9.08% 11.35% 15.72% 15.40% 8.96% 45.98% 56.50% -
Total Cost 574,152 652,299 648,164 662,354 700,696 913,347 1,000,817 -30.88%
-
Net Worth 256,694 242,187 234,538 235,747 233,406 224,956 218,990 11.13%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 11,071 - - - 4,115 - -
Div Payout % - 55.90% - - - 59.41% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 256,694 242,187 234,538 235,747 233,406 224,956 218,990 11.13%
NOSH 139,507 138,392 137,964 137,062 136,495 137,168 137,730 0.85%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 7.52% 2.95% 3.21% 4.90% 6.91% 0.75% 0.30% -
ROE 18.54% 8.18% 9.17% 14.49% 22.29% 3.08% 1.37% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 445.02 485.65 485.39 508.17 551.47 670.91 728.82 -27.96%
EPS 34.12 14.31 15.59 24.92 38.12 5.05 2.17 524.48%
DPS 0.00 8.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.84 1.75 1.70 1.72 1.71 1.64 1.59 10.19%
Adjusted Per Share Value based on latest NOSH - 137,499
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 15.78 17.08 17.02 17.70 19.13 23.39 25.51 -27.33%
EPS 1.21 0.50 0.55 0.87 1.32 0.18 0.08 508.57%
DPS 0.00 0.28 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0652 0.0616 0.0596 0.0599 0.0593 0.0572 0.0557 11.03%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.20 1.10 1.16 1.40 1.18 1.19 1.42 -
P/RPS 0.27 0.23 0.24 0.28 0.21 0.18 0.19 26.31%
P/EPS 3.52 7.69 7.44 5.62 3.10 23.56 65.34 -85.65%
EY 28.43 13.01 13.44 17.80 32.31 4.24 1.53 597.82%
DY 0.00 7.27 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.65 0.63 0.68 0.81 0.69 0.73 0.89 -18.85%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 -
Price 1.32 1.18 1.18 1.25 1.40 1.11 1.18 -
P/RPS 0.30 0.24 0.24 0.25 0.25 0.17 0.16 51.88%
P/EPS 3.87 8.25 7.57 5.02 3.67 21.98 54.29 -82.72%
EY 25.85 12.13 13.21 19.94 27.23 4.55 1.84 479.43%
DY 0.00 6.78 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.72 0.67 0.69 0.73 0.82 0.68 0.74 -1.80%

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