[VSOLAR] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,389 1,512 2,284 2,618 0 1,606 1,076 18.53%
PBT -2,877 -2,570 -2,912 -8,122 0 -3,708 -3,553 -13.11%
Tax 0 0 0 0 0 0 0 -
NP -2,877 -2,570 -2,912 -8,122 0 -3,708 -3,553 -13.11%
-
NP to SH -2,800 -2,494 -2,828 -7,977 0 -3,494 -3,416 -12.40%
-
Tax Rate - - - - - - - -
Total Cost 4,266 4,082 5,196 10,740 0 5,314 4,629 -5.29%
-
Net Worth 11,444 12,223 12,702 13,333 14,524 15,190 16,019 -20.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 11,444 12,223 12,702 13,333 14,524 15,190 16,019 -20.06%
NOSH 333,521 333,521 333,521 299,622 295,815 296,101 294,482 8.64%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -207.10% -169.97% -127.50% -310.24% 0.00% -230.88% -330.24% -
ROE -24.47% -20.40% -22.26% -59.83% 0.00% -23.00% -21.32% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.46 0.50 0.76 0.87 0.00 0.54 0.37 15.60%
EPS -0.93 -0.84 -0.96 -2.66 0.00 -1.18 -1.16 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0408 0.0424 0.0445 0.0491 0.0513 0.0544 -20.98%
Adjusted Per Share Value based on latest NOSH - 299,126
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.28 0.31 0.46 0.53 0.00 0.32 0.22 17.42%
EPS -0.56 -0.50 -0.57 -1.61 0.00 -0.70 -0.69 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0231 0.0247 0.0256 0.0269 0.0293 0.0306 0.0323 -20.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.13 0.09 0.085 0.085 0.085 0.085 0.07 -
P/RPS 28.03 17.83 11.15 9.73 0.00 15.67 19.16 28.84%
P/EPS -13.91 -10.81 -9.00 -3.19 0.00 -7.20 -6.03 74.49%
EY -7.19 -9.25 -11.11 -31.32 0.00 -13.88 -16.57 -42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.21 2.00 1.91 1.73 1.66 1.29 90.69%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 21/02/17 28/11/16 29/08/16 20/05/16 25/02/16 26/11/15 -
Price 0.10 0.085 0.07 0.095 0.09 0.07 0.08 -
P/RPS 21.56 16.84 9.18 10.87 0.00 12.91 21.89 -1.00%
P/EPS -10.70 -10.21 -7.42 -3.57 0.00 -5.93 -6.90 33.93%
EY -9.35 -9.79 -13.48 -28.02 0.00 -16.86 -14.50 -25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.08 1.65 2.13 1.83 1.36 1.47 46.95%

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