[VSOLAR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.59%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 884 250 208 1,595 980 1,214 1,568 -31.73%
PBT -2,820 -2,854 -3,244 -2,324 -1,725 -1,470 -1,040 94.33%
Tax 0 0 0 0 0 0 0 -
NP -2,820 -2,854 -3,244 -2,324 -1,725 -1,470 -1,040 94.33%
-
NP to SH -2,577 -2,640 -3,016 -2,037 -1,418 -1,134 -684 141.92%
-
Tax Rate - - - - - - - -
Total Cost 3,704 3,104 3,452 3,919 2,705 2,684 2,608 26.32%
-
Net Worth 16,665 15,357 16,302 16,940 18,036 18,401 17,832 -4.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 16,665 15,357 16,302 16,940 18,036 18,401 17,832 -4.40%
NOSH 261,216 253,846 260,000 257,848 259,512 257,727 244,285 4.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -319.00% -1,141.60% -1,559.62% -145.71% -176.05% -121.09% -66.33% -
ROE -15.46% -17.19% -18.50% -12.02% -7.87% -6.16% -3.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.34 0.10 0.08 0.62 0.38 0.47 0.64 -34.38%
EPS -0.99 -1.04 -1.16 -0.79 -0.55 -0.44 -0.28 131.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0605 0.0627 0.0657 0.0695 0.0714 0.073 -8.58%
Adjusted Per Share Value based on latest NOSH - 256,315
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.18 0.05 0.04 0.32 0.20 0.24 0.32 -31.83%
EPS -0.52 -0.53 -0.61 -0.41 -0.29 -0.23 -0.14 139.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.031 0.0329 0.0342 0.0364 0.0371 0.036 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.185 0.115 0.125 0.12 0.12 0.10 0.09 -
P/RPS 54.67 116.77 156.25 19.40 31.78 21.23 14.02 147.53%
P/EPS -18.75 -11.06 -10.78 -15.19 -21.95 -22.73 -32.14 -30.15%
EY -5.33 -9.04 -9.28 -6.58 -4.56 -4.40 -3.11 43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.90 1.99 1.83 1.73 1.40 1.23 77.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.16 0.135 0.115 0.12 0.13 0.10 0.10 -
P/RPS 47.28 137.08 143.75 19.40 34.43 21.23 15.58 109.46%
P/EPS -16.22 -12.98 -9.91 -15.19 -23.78 -22.73 -35.71 -40.88%
EY -6.17 -7.70 -10.09 -6.58 -4.21 -4.40 -2.80 69.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.23 1.83 1.83 1.87 1.40 1.37 49.67%

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