[VSOLAR] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.8%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,082 748 2,584 3,006 3,004 2,988 3,025 -49.70%
PBT -1,474 -1,896 498 1,049 1,208 1,336 1,827 -
Tax -72 -72 -83 -62 -50 -24 -1,404 -86.27%
NP -1,546 -1,968 415 986 1,158 1,312 423 -
-
NP to SH -1,546 -1,968 415 986 1,158 1,312 1,822 -
-
Tax Rate - - 16.67% 5.91% 4.14% 1.80% 76.85% -
Total Cost 2,628 2,716 2,169 2,020 1,846 1,676 2,602 0.66%
-
Net Worth 14,184 14,416 14,810 12,195 12,000 11,808 13,810 1.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,184 14,416 14,810 12,195 12,000 11,808 13,810 1.80%
NOSH 93,132 92,830 92,222 93,670 93,387 93,714 107,810 -9.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -142.88% -263.10% 16.06% 32.82% 38.55% 43.91% 13.98% -
ROE -10.90% -13.65% 2.80% 8.09% 9.65% 11.11% 13.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.16 0.81 2.80 3.21 3.22 3.19 2.81 -44.64%
EPS -1.66 -2.12 0.45 1.05 1.24 1.40 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1553 0.1606 0.1302 0.1285 0.126 0.1281 12.26%
Adjusted Per Share Value based on latest NOSH - 94,705
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.13 0.09 0.32 0.37 0.37 0.37 0.38 -51.18%
EPS -0.19 -0.24 0.05 0.12 0.14 0.16 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0179 0.0184 0.0151 0.0149 0.0147 0.0171 1.94%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.22 0.17 0.22 0.26 0.54 0.84 -
P/RPS 16.35 27.30 6.07 6.85 8.08 16.94 29.94 -33.26%
P/EPS -11.45 -10.38 37.78 20.89 20.97 38.57 49.70 -
EY -8.74 -9.64 2.65 4.79 4.77 2.59 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 1.06 1.69 2.02 4.29 6.56 -66.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 17/05/05 21/02/05 -
Price 0.14 0.17 0.22 0.18 0.19 0.30 0.82 -
P/RPS 12.05 21.10 7.85 5.61 5.91 9.41 29.22 -44.68%
P/EPS -8.43 -8.02 48.89 17.09 15.32 21.43 48.52 -
EY -11.86 -12.47 2.05 5.85 6.53 4.67 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.37 1.38 1.48 2.38 6.40 -72.65%

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