[VS] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 11.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 752,858 503,765 276,882 985,441 741,487 496,954 266,098 100.16%
PBT 5,161 8,143 5,087 15,047 14,471 6,810 9,793 -34.78%
Tax -2,916 -3,056 -2,495 -6,798 -7,086 -4,685 -4,683 -27.10%
NP 2,245 5,087 2,592 8,249 7,385 2,125 5,110 -42.23%
-
NP to SH 2,245 5,087 2,592 8,249 7,385 2,125 5,110 -42.23%
-
Tax Rate 56.50% 37.53% 49.05% 45.18% 48.97% 68.80% 47.82% -
Total Cost 750,613 498,678 274,290 977,192 734,102 494,829 260,988 102.36%
-
Net Worth 218,990 223,331 221,775 222,833 208,161 202,176 207,674 3.60%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 218,990 223,331 221,775 222,833 208,161 202,176 207,674 3.60%
NOSH 137,730 137,859 138,609 138,406 86,374 86,032 86,172 36.74%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 0.30% 1.01% 0.94% 0.84% 1.00% 0.43% 1.92% -
ROE 1.03% 2.28% 1.17% 3.70% 3.55% 1.05% 2.46% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 546.62 365.42 199.76 711.99 858.46 577.64 308.80 46.38%
EPS 1.63 3.69 1.87 5.96 8.55 2.47 5.93 -57.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.62 1.60 1.61 2.41 2.35 2.41 -24.23%
Adjusted Per Share Value based on latest NOSH - 139,354
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 19.14 12.81 7.04 25.05 18.85 12.63 6.76 100.26%
EPS 0.06 0.13 0.07 0.21 0.19 0.05 0.13 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0568 0.0564 0.0566 0.0529 0.0514 0.0528 3.63%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.42 1.53 1.70 1.68 2.43 2.64 2.70 -
P/RPS 0.26 0.42 0.85 0.24 0.28 0.46 0.87 -55.33%
P/EPS 87.12 41.46 90.91 28.19 28.42 106.88 45.53 54.18%
EY 1.15 2.41 1.10 3.55 3.52 0.94 2.20 -35.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.06 1.04 1.01 1.12 1.12 -14.21%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 29/12/03 30/09/03 30/05/03 31/03/03 30/12/02 -
Price 1.18 1.40 1.55 1.52 2.53 2.60 2.52 -
P/RPS 0.22 0.38 0.78 0.21 0.29 0.45 0.82 -58.43%
P/EPS 72.39 37.94 82.89 25.50 29.59 105.26 42.50 42.67%
EY 1.38 2.64 1.21 3.92 3.38 0.95 2.35 -29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.97 0.94 1.05 1.11 1.05 -20.82%

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