[VS] QoQ 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- 276.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
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 226,883 276,882 243,954 244,533 230,856 266,098 244,026 -4.72%
PBT 3,056 5,087 576 7,661 -2,963 9,793 10,325 -55.48%
Tax -561 -2,495 288 -2,401 -22 -4,683 -10,325 -85.57%
NP 2,495 2,592 864 5,260 -2,985 5,110 0 -
-
NP to SH 2,495 2,592 864 5,260 -2,985 5,110 0 -
-
Tax Rate 18.36% 49.05% -50.00% 31.34% - 47.82% 100.00% -
Total Cost 224,388 274,290 243,090 239,273 233,841 260,988 244,026 -5.42%
-
Net Worth 222,082 221,775 224,361 209,184 202,738 207,674 204,020 5.80%
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 222,082 221,775 224,361 209,184 202,738 207,674 204,020 5.80%
NOSH 137,087 138,609 139,354 86,798 86,271 86,172 85,008 37.39%
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 1.10% 0.94% 0.35% 2.15% -1.29% 1.92% 0.00% -
ROE 1.12% 1.17% 0.39% 2.51% -1.47% 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 165.50 199.76 175.06 281.72 267.59 308.80 287.06 -30.65%
EPS 1.82 1.87 0.62 6.06 -2.16 5.93 4.52 -45.38%
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 5.77 7.04 6.20 6.22 5.87 6.76 6.20 -4.66%
EPS 0.06 0.07 0.02 0.13 -0.08 0.13 4.52 -94.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0564 0.057 0.0532 0.0515 0.0528 0.0519 5.80%
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 0.92 0.85 0.96 0.86 0.99 0.87 1.13 -12.77%
P/EPS 84.07 90.91 270.97 40.10 -76.30 45.53 71.68 11.18%
EY 1.19 1.10 0.37 2.49 -1.31 2.20 1.40 -10.24%
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 0.85 0.78 0.87 0.90 0.97 0.82 0.93 -5.80%
P/EPS 76.92 82.89 245.16 41.75 -75.14 42.50 59.07 19.18%
EY 1.30 1.21 0.41 2.40 -1.33 2.35 1.69 -16.00%
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