[VS] QoQ Quarter Result on 31-Jan-2002 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 266,098 244,026 186,672 145,931 181,756 187,873 145,055 49.68%
PBT 9,793 10,325 7,008 8,544 11,869 8,955 5,789 41.83%
Tax -4,683 -10,325 -7,008 -8,544 -11,869 -8,955 -5,789 -13.14%
NP 5,110 0 0 0 0 0 0 -
-
NP to SH 5,110 0 0 0 0 0 0 -
-
Tax Rate 47.82% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Total Cost 260,988 244,026 186,672 145,931 181,756 187,873 145,055 47.77%
-
Net Worth 207,674 204,020 201,470 188,719 194,669 186,168 182,768 8.86%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 2,550 - - - 2,550 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 207,674 204,020 201,470 188,719 194,669 186,168 182,768 8.86%
NOSH 86,172 85,008 85,008 85,008 85,008 85,008 85,008 0.90%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 1.92% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 2.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 308.80 287.06 219.59 171.67 213.81 221.00 170.64 48.34%
EPS 5.93 4.52 5.09 7.77 9.84 7.80 4.98 12.30%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.41 2.40 2.37 2.22 2.29 2.19 2.15 7.88%
Adjusted Per Share Value based on latest NOSH - 85,008
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 6.76 6.20 4.75 3.71 4.62 4.78 3.69 49.55%
EPS 0.13 4.52 5.09 7.77 9.84 7.80 4.98 -91.14%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 0.0528 0.0519 0.0512 0.048 0.0495 0.0473 0.0465 8.81%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 2.70 3.24 3.48 0.00 0.00 0.00 0.00 -
P/RPS 0.87 1.13 1.58 0.00 0.00 0.00 0.00 -
P/EPS 45.53 71.68 68.37 0.00 0.00 0.00 0.00 -
EY 2.20 1.40 1.46 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.35 1.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 27/06/01 -
Price 2.52 2.67 3.20 3.20 0.00 0.00 0.00 -
P/RPS 0.82 0.93 1.46 1.86 0.00 0.00 0.00 -
P/EPS 42.50 59.07 62.87 41.18 0.00 0.00 0.00 -
EY 2.35 1.69 1.59 2.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.35 1.44 0.00 0.00 0.00 -

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