[VSOLAR] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -37.65%
YoY- -20.58%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,320 1,238 982 504 500 1,000 1,102 12.77%
PBT -3,420 -3,614 -1,524 -1,206 -724 -992 -1,142 107.62%
Tax 0 -197 0 0 60 -16 4 -
NP -3,420 -3,811 -1,524 -1,206 -664 -1,008 -1,138 108.11%
-
NP to SH -2,844 -3,439 -1,150 -914 -664 -1,008 -1,138 84.05%
-
Tax Rate - - - - - - - -
Total Cost 4,740 5,049 2,506 1,710 1,164 2,008 2,241 64.69%
-
Net Worth 8,513 9,209 11,720 9,189 12,339 12,598 12,735 -23.52%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 8,513 9,209 11,720 9,189 12,339 12,598 12,735 -23.52%
NOSH 93,552 93,305 92,795 70,307 92,222 92,909 92,826 0.52%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -259.09% -307.84% -155.09% -239.29% -132.80% -100.80% -103.26% -
ROE -33.41% -37.34% -9.82% -9.95% -5.38% -8.00% -8.94% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.41 1.33 1.06 0.72 0.54 1.08 1.19 11.96%
EPS -3.04 -3.69 -1.24 -1.30 -0.72 -1.08 -1.23 82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0987 0.1263 0.1307 0.1338 0.1356 0.1372 -23.92%
Adjusted Per Share Value based on latest NOSH - 61,739
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.16 0.15 0.12 0.06 0.06 0.12 0.14 9.30%
EPS -0.35 -0.43 -0.14 -0.11 -0.08 -0.13 -0.14 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0114 0.0145 0.0114 0.0153 0.0156 0.0158 -23.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.05 0.07 0.08 0.09 0.12 0.16 0.15 -
P/RPS 3.54 5.28 7.55 12.55 22.13 14.87 12.63 -57.13%
P/EPS -1.64 -1.90 -6.45 -6.92 -16.67 -14.75 -12.23 -73.76%
EY -60.80 -52.65 -15.50 -14.44 -6.00 -6.78 -8.18 280.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.63 0.69 0.90 1.18 1.09 -36.59%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 24/02/09 26/11/08 28/08/08 26/05/08 29/02/08 27/11/07 -
Price 0.09 0.06 0.07 0.12 0.11 0.14 0.13 -
P/RPS 6.38 4.52 6.61 16.74 20.29 13.01 10.94 -30.17%
P/EPS -2.96 -1.63 -5.65 -9.23 -15.28 -12.90 -10.60 -57.24%
EY -33.78 -61.43 -17.71 -10.83 -6.55 -7.75 -9.44 133.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.61 0.55 0.92 0.82 1.03 0.95 2.78%

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