[VSOLAR] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.47%
YoY- -132.8%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 0 1,545 884 250 208 1,595 980 -
PBT 0 -3,660 -2,820 -2,854 -3,244 -2,324 -1,725 -
Tax 0 -48 0 0 0 0 0 -
NP 0 -3,708 -2,820 -2,854 -3,244 -2,324 -1,725 -
-
NP to SH 0 -3,429 -2,577 -2,640 -3,016 -2,037 -1,418 -
-
Tax Rate - - - - - - - -
Total Cost 0 5,253 3,704 3,104 3,452 3,919 2,705 -
-
Net Worth 15,884 15,629 16,665 15,357 16,302 16,940 18,036 -8.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 15,884 15,629 16,665 15,357 16,302 16,940 18,036 -8.12%
NOSH 285,185 267,175 261,216 253,846 260,000 257,848 259,512 6.49%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.00% -240.00% -319.00% -1,141.60% -1,559.62% -145.71% -176.05% -
ROE 0.00% -21.94% -15.46% -17.19% -18.50% -12.02% -7.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.00 0.58 0.34 0.10 0.08 0.62 0.38 -
EPS 0.00 -1.28 -0.99 -1.04 -1.16 -0.79 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0585 0.0638 0.0605 0.0627 0.0657 0.0695 -13.73%
Adjusted Per Share Value based on latest NOSH - 257,272
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.00 0.19 0.11 0.03 0.03 0.20 0.12 -
EPS 0.00 -0.43 -0.32 -0.33 -0.37 -0.25 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0194 0.0207 0.0191 0.0202 0.021 0.0224 -8.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.28 0.11 0.185 0.115 0.125 0.12 0.12 -
P/RPS 0.00 19.02 54.67 116.77 156.25 19.40 31.78 -
P/EPS 0.00 -8.57 -18.75 -11.06 -10.78 -15.19 -21.95 -
EY 0.00 -11.67 -5.33 -9.04 -9.28 -6.58 -4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 1.88 2.90 1.90 1.99 1.83 1.73 103.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 28/08/14 28/05/14 27/02/14 28/11/13 -
Price 0.15 0.175 0.16 0.135 0.115 0.12 0.13 -
P/RPS 0.00 30.26 47.28 137.08 143.75 19.40 34.43 -
P/EPS 0.00 -13.64 -16.22 -12.98 -9.91 -15.19 -23.78 -
EY 0.00 -7.33 -6.17 -7.70 -10.09 -6.58 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.99 2.51 2.23 1.83 1.83 1.87 27.45%

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