[VS] YoY Quarter Result on 30-Apr-2007 [#3]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 6.68%
YoY- 128.69%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 192,716 170,804 201,229 289,128 180,946 153,996 249,093 -4.18%
PBT 10,763 -3,788 10,863 20,925 8,474 -1,050 -2,982 -
Tax -4,416 -231 -1,461 -3,638 -1,318 100 140 -
NP 6,347 -4,019 9,402 17,287 7,156 -950 -2,842 -
-
NP to SH 6,509 -4,245 9,780 17,703 7,741 -950 -2,842 -
-
Tax Rate 41.03% - 13.45% 17.39% 15.55% - - -
Total Cost 186,369 174,823 191,827 271,841 173,790 154,946 251,935 -4.89%
-
Net Worth 362,208 356,436 320,354 281,607 264,023 237,500 217,249 8.88%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - 4,233 6,151 - - - -
Div Payout % - - 43.29% 34.75% - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 362,208 356,436 320,354 281,607 264,023 237,500 217,249 8.88%
NOSH 179,311 179,113 141,125 136,702 138,232 139,705 136,634 4.63%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 3.29% -2.35% 4.67% 5.98% 3.95% -0.62% -1.14% -
ROE 1.80% -1.19% 3.05% 6.29% 2.93% -0.40% -1.31% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 107.48 95.36 142.59 211.50 130.90 110.23 182.31 -8.42%
EPS 3.63 -2.37 6.93 12.95 5.60 -0.68 -2.08 -
DPS 0.00 0.00 3.00 4.50 0.00 0.00 0.00 -
NAPS 2.02 1.99 2.27 2.06 1.91 1.70 1.59 4.06%
Adjusted Per Share Value based on latest NOSH - 136,702
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 4.90 4.34 5.11 7.35 4.60 3.91 6.33 -4.17%
EPS 0.17 -0.11 0.25 0.45 0.20 -0.02 -0.07 -
DPS 0.00 0.00 0.11 0.16 0.00 0.00 0.00 -
NAPS 0.0921 0.0906 0.0814 0.0716 0.0671 0.0604 0.0552 8.90%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.30 1.09 2.54 2.75 1.39 1.16 1.42 -
P/RPS 1.21 1.14 1.78 1.30 1.06 1.05 0.78 7.58%
P/EPS 35.81 -45.99 36.65 21.24 24.82 -170.59 -68.27 -
EY 2.79 -2.17 2.73 4.71 4.03 -0.59 -1.46 -
DY 0.00 0.00 1.18 1.64 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 1.12 1.33 0.73 0.68 0.89 -5.34%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 26/06/08 28/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.20 1.27 2.24 3.34 1.50 1.18 1.18 -
P/RPS 1.12 1.33 1.57 1.58 1.15 1.07 0.65 9.48%
P/EPS 33.06 -53.59 32.32 25.79 26.79 -173.53 -56.73 -
EY 3.02 -1.87 3.09 3.88 3.73 -0.58 -1.76 -
DY 0.00 0.00 1.34 1.35 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.99 1.62 0.79 0.69 0.74 -3.70%

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