[VS] QoQ Cumulative 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- 247.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 503,765 276,882 985,441 741,487 496,954 266,098 758,385 -23.81%
PBT 8,143 5,087 15,047 14,471 6,810 9,793 37,746 -63.92%
Tax -3,056 -2,495 -6,798 -7,086 -4,685 -4,683 -37,746 -81.19%
NP 5,087 2,592 8,249 7,385 2,125 5,110 0 -
-
NP to SH 5,087 2,592 8,249 7,385 2,125 5,110 0 -
-
Tax Rate 37.53% 49.05% 45.18% 48.97% 68.80% 47.82% 100.00% -
Total Cost 498,678 274,290 977,192 734,102 494,829 260,988 758,385 -24.32%
-
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 2.28% 1.17% 3.70% 3.55% 1.05% 2.46% 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 365.42 199.76 711.99 858.46 577.64 308.80 891.56 -44.73%
EPS 3.69 1.87 5.96 8.55 2.47 5.93 27.12 -73.44%
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 12.81 7.04 25.05 18.85 12.63 6.76 19.28 -23.80%
EPS 0.13 0.07 0.21 0.19 0.05 0.13 27.12 -97.12%
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 0.42 0.85 0.24 0.28 0.46 0.87 0.36 10.79%
P/EPS 41.46 90.91 28.19 28.42 106.88 45.53 11.95 128.65%
EY 2.41 1.10 3.55 3.52 0.94 2.20 8.37 -56.29%
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 0.38 0.78 0.21 0.29 0.45 0.82 0.30 17.01%
P/EPS 37.94 82.89 25.50 29.59 105.26 42.50 9.85 145.11%
EY 2.64 1.21 3.92 3.38 0.95 2.35 10.16 -59.18%
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