[VSOLAR] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -65.79%
YoY- -37.96%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 208 1,595 980 1,214 1,568 1,293 1,244 -69.68%
PBT -3,244 -2,324 -1,725 -1,470 -1,040 -1,647 -1,065 110.27%
Tax 0 0 0 0 0 -22 0 -
NP -3,244 -2,324 -1,725 -1,470 -1,040 -1,669 -1,065 110.27%
-
NP to SH -3,016 -2,037 -1,418 -1,134 -684 -1,448 -813 139.83%
-
Tax Rate - - - - - - - -
Total Cost 3,452 3,919 2,705 2,684 2,608 2,962 2,309 30.77%
-
Net Worth 16,302 16,940 18,036 18,401 17,832 8,345 -4,373 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 16,302 16,940 18,036 18,401 17,832 8,345 -4,373 -
NOSH 260,000 257,848 259,512 257,727 244,285 113,385 103,389 85.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1,559.62% -145.71% -176.05% -121.09% -66.33% -129.08% -85.64% -
ROE -18.50% -12.02% -7.87% -6.16% -3.84% -17.35% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.08 0.62 0.38 0.47 0.64 1.14 1.20 -83.58%
EPS -1.16 -0.79 -0.55 -0.44 -0.28 -1.26 -0.79 29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0657 0.0695 0.0714 0.073 0.0736 -0.0423 -
Adjusted Per Share Value based on latest NOSH - 258,125
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.04 0.32 0.20 0.24 0.32 0.26 0.25 -70.56%
EPS -0.61 -0.41 -0.29 -0.23 -0.14 -0.29 -0.16 144.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0342 0.0364 0.0371 0.036 0.0168 -0.0088 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.125 0.12 0.12 0.10 0.09 0.10 0.10 -
P/RPS 156.25 19.40 31.78 21.23 14.02 8.77 8.31 608.36%
P/EPS -10.78 -15.19 -21.95 -22.73 -32.14 -7.83 -12.71 -10.40%
EY -9.28 -6.58 -4.56 -4.40 -3.11 -12.77 -7.87 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.83 1.73 1.40 1.23 1.36 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 -
Price 0.115 0.12 0.13 0.10 0.10 0.085 0.10 -
P/RPS 143.75 19.40 34.43 21.23 15.58 7.45 8.31 570.02%
P/EPS -9.91 -15.19 -23.78 -22.73 -35.71 -6.66 -12.71 -15.29%
EY -10.09 -6.58 -4.21 -4.40 -2.80 -15.02 -7.87 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.83 1.87 1.40 1.37 1.15 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