[VSOLAR] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -12.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,504 1,324 1,716 1,389 1,512 2,284 2,618 -30.82%
PBT -1,272 484 -3,917 -2,877 -2,570 -2,912 -8,122 -70.84%
Tax -4 -8 0 0 0 0 0 -
NP -1,276 476 -3,917 -2,877 -2,570 -2,912 -8,122 -70.78%
-
NP to SH -1,214 540 -3,726 -2,800 -2,494 -2,828 -7,977 -71.39%
-
Tax Rate - 1.65% - - - - - -
Total Cost 2,780 848 5,633 4,266 4,082 5,196 10,740 -59.28%
-
Net Worth 17,980 15,221 14,522 11,444 12,223 12,702 13,333 21.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 17,980 15,221 14,522 11,444 12,223 12,702 13,333 21.99%
NOSH 386,067 337,500 373,521 333,521 333,521 333,521 299,622 18.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -84.84% 35.95% -228.26% -207.10% -169.97% -127.50% -310.24% -
ROE -6.75% 3.55% -25.66% -24.47% -20.40% -22.26% -59.83% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.39 0.39 0.51 0.46 0.50 0.76 0.87 -41.34%
EPS -0.32 0.16 -1.12 -0.93 -0.84 -0.96 -2.66 -75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0451 0.0435 0.0382 0.0408 0.0424 0.0445 3.99%
Adjusted Per Share Value based on latest NOSH - 333,521
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.19 0.16 0.21 0.17 0.19 0.28 0.32 -29.28%
EPS -0.15 0.07 -0.46 -0.35 -0.31 -0.35 -0.99 -71.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0189 0.018 0.0142 0.0152 0.0158 0.0165 22.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.115 0.105 0.13 0.09 0.085 0.085 -
P/RPS 32.93 29.31 20.43 28.03 17.83 11.15 9.73 124.91%
P/EPS -40.79 71.88 -9.41 -13.91 -10.81 -9.00 -3.19 444.28%
EY -2.45 1.39 -10.63 -7.19 -9.25 -11.11 -31.32 -81.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.55 2.41 3.40 2.21 2.00 1.91 27.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 30/08/17 26/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.13 0.125 0.105 0.10 0.085 0.07 0.095 -
P/RPS 32.93 31.86 20.43 21.56 16.84 9.18 10.87 108.94%
P/EPS -40.79 78.13 -9.41 -10.70 -10.21 -7.42 -3.57 405.04%
EY -2.45 1.28 -10.63 -9.35 -9.79 -13.48 -28.02 -80.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.77 2.41 2.62 2.08 1.65 2.13 18.51%

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