[VS] QoQ Quarter Result on 31-Jan-2006 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -54.08%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 243,695 179,989 180,946 162,148 155,208 169,852 153,996 35.68%
PBT 20,653 7,578 8,474 7,024 12,836 3,203 -1,050 -
Tax -4,442 -116 -1,318 -1,775 -1,166 473 100 -
NP 16,211 7,462 7,156 5,249 11,670 3,676 -950 -
-
NP to SH 16,116 7,290 7,741 5,465 11,900 3,676 -950 -
-
Tax Rate 21.51% 1.53% 15.55% 25.27% 9.08% -14.77% - -
Total Cost 227,484 172,527 173,790 156,899 143,538 166,176 154,946 29.08%
-
Net Worth 286,751 265,967 264,023 257,258 256,694 244,600 237,500 13.34%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 6,890 - 7,648 - 11,181 - -
Div Payout % - 94.52% - 139.95% - 304.18% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 286,751 265,967 264,023 257,258 256,694 244,600 237,500 13.34%
NOSH 137,861 137,807 138,232 139,058 139,507 139,771 139,705 -0.87%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 6.65% 4.15% 3.95% 3.24% 7.52% 2.16% -0.62% -
ROE 5.62% 2.74% 2.93% 2.12% 4.64% 1.50% -0.40% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 176.77 130.61 130.90 116.60 111.25 121.52 110.23 36.88%
EPS 11.69 5.29 5.60 3.93 8.53 2.63 -0.68 -
DPS 0.00 5.00 0.00 5.50 0.00 8.00 0.00 -
NAPS 2.08 1.93 1.91 1.85 1.84 1.75 1.70 14.35%
Adjusted Per Share Value based on latest NOSH - 139,058
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 6.19 4.57 4.60 4.12 3.95 4.32 3.91 35.72%
EPS 0.41 0.19 0.20 0.14 0.30 0.09 -0.02 -
DPS 0.00 0.18 0.00 0.19 0.00 0.28 0.00 -
NAPS 0.0729 0.0676 0.0671 0.0654 0.0652 0.0622 0.0604 13.32%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.80 1.40 1.39 1.29 1.20 1.10 1.16 -
P/RPS 1.02 1.07 1.06 1.11 1.08 0.91 1.05 -1.90%
P/EPS 15.40 26.47 24.82 32.82 14.07 41.83 -170.59 -
EY 6.49 3.78 4.03 3.05 7.11 2.39 -0.59 -
DY 0.00 3.57 0.00 4.26 0.00 7.27 0.00 -
P/NAPS 0.87 0.73 0.73 0.70 0.65 0.63 0.68 17.80%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 12/12/06 26/09/06 30/06/06 23/03/06 28/12/05 29/09/05 30/06/05 -
Price 1.71 1.59 1.50 1.37 1.32 1.18 1.18 -
P/RPS 0.97 1.22 1.15 1.17 1.19 0.97 1.07 -6.31%
P/EPS 14.63 30.06 26.79 34.86 15.47 44.87 -173.53 -
EY 6.84 3.33 3.73 2.87 6.46 2.23 -0.58 -
DY 0.00 3.14 0.00 4.01 0.00 6.78 0.00 -
P/NAPS 0.82 0.82 0.79 0.74 0.72 0.67 0.69 12.16%

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