[VS] YoY Quarter Result on 30-Apr-2004 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -213.91%
YoY- -154.03%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 289,128 180,946 153,996 249,093 244,533 186,672 145,055 12.17%
PBT 20,925 8,474 -1,050 -2,982 7,661 7,008 5,789 23.87%
Tax -3,638 -1,318 100 140 -2,401 -7,008 -5,789 -7.44%
NP 17,287 7,156 -950 -2,842 5,260 0 0 -
-
NP to SH 17,703 7,741 -950 -2,842 5,260 0 0 -
-
Tax Rate 17.39% 15.55% - - 31.34% 100.00% 100.00% -
Total Cost 271,841 173,790 154,946 251,935 239,273 186,672 145,055 11.03%
-
Net Worth 281,607 264,023 237,500 217,249 209,184 201,470 182,768 7.46%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 6,151 - - - - 2,550 2,550 15.79%
Div Payout % 34.75% - - - - 0.00% 0.00% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 281,607 264,023 237,500 217,249 209,184 201,470 182,768 7.46%
NOSH 136,702 138,232 139,705 136,634 86,798 85,008 85,008 8.23%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 5.98% 3.95% -0.62% -1.14% 2.15% 0.00% 0.00% -
ROE 6.29% 2.93% -0.40% -1.31% 2.51% 0.00% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 211.50 130.90 110.23 182.31 281.72 219.59 170.64 3.64%
EPS 12.95 5.60 -0.68 -2.08 6.06 5.09 4.98 17.25%
DPS 4.50 0.00 0.00 0.00 0.00 3.00 3.00 6.98%
NAPS 2.06 1.91 1.70 1.59 2.41 2.37 2.15 -0.70%
Adjusted Per Share Value based on latest NOSH - 136,634
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 7.35 4.60 3.91 6.33 6.22 4.75 3.69 12.16%
EPS 0.45 0.20 -0.02 -0.07 0.13 5.09 4.98 -32.99%
DPS 0.16 0.00 0.00 0.00 0.00 0.06 0.06 17.75%
NAPS 0.0716 0.0671 0.0604 0.0552 0.0532 0.0512 0.0465 7.45%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 2.75 1.39 1.16 1.42 2.43 3.48 0.00 -
P/RPS 1.30 1.06 1.05 0.78 0.86 1.58 0.00 -
P/EPS 21.24 24.82 -170.59 -68.27 40.10 68.37 0.00 -
EY 4.71 4.03 -0.59 -1.46 2.49 1.46 0.00 -
DY 1.64 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.33 0.73 0.68 0.89 1.01 1.47 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 30/06/06 30/06/05 30/06/04 30/05/03 28/06/02 27/06/01 -
Price 3.34 1.50 1.18 1.18 2.53 3.20 0.00 -
P/RPS 1.58 1.15 1.07 0.65 0.90 1.46 0.00 -
P/EPS 25.79 26.79 -173.53 -56.73 41.75 62.87 0.00 -
EY 3.88 3.73 -0.58 -1.76 2.40 1.59 0.00 -
DY 1.35 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.62 0.79 0.69 0.74 1.05 1.35 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