[VSOLAR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 208.87%
YoY- 175.93%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 851 482 132 906 785 670 196 165.90%
PBT -993 -810 -408 -2,578 -2,380 -1,317 -799 15.57%
Tax -2 0 -2 -1 -10 -8 0 -
NP -995 -810 -410 -2,579 -2,390 -1,325 -799 15.73%
-
NP to SH -833 -639 -327 1,927 -1,770 -1,056 -586 26.39%
-
Tax Rate - - - - - - - -
Total Cost 1,846 1,292 542 3,485 3,175 1,995 995 50.93%
-
Net Worth 4,876 4,574 4,933 6,134 5,403 6,130 6,576 -18.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 4,876 4,574 4,933 6,134 5,403 6,130 6,576 -18.06%
NOSH 93,595 92,608 93,428 93,230 93,157 93,451 93,015 0.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -116.92% -168.05% -310.61% -284.66% -304.46% -197.76% -407.65% -
ROE -17.08% -13.97% -6.63% 31.41% -32.76% -17.23% -8.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.91 0.52 0.14 0.97 0.84 0.72 0.21 165.55%
EPS -0.89 -0.69 -0.35 -2.07 -1.90 -1.13 -0.63 25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0494 0.0528 0.0658 0.058 0.0656 0.0707 -18.39%
Adjusted Per Share Value based on latest NOSH - 95,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.11 0.06 0.02 0.11 0.10 0.08 0.02 211.26%
EPS -0.10 -0.08 -0.04 0.24 -0.22 -0.13 -0.07 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0057 0.0061 0.0076 0.0067 0.0076 0.0082 -17.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.09 0.095 0.06 0.06 0.06 0.08 -
P/RPS 7.70 17.29 67.24 6.17 7.12 8.37 37.97 -65.44%
P/EPS -7.87 -13.04 -27.14 2.90 -3.16 -5.31 -12.70 -27.29%
EY -12.71 -7.67 -3.68 34.45 -31.67 -18.83 -7.88 37.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.82 1.80 0.91 1.03 0.91 1.13 12.02%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 27/05/11 25/02/11 23/11/10 24/08/10 27/05/10 -
Price 0.09 0.085 0.08 0.10 0.06 0.06 0.07 -
P/RPS 9.90 16.33 56.62 10.29 7.12 8.37 33.22 -55.35%
P/EPS -10.11 -12.32 -22.86 4.84 -3.16 -5.31 -11.11 -6.08%
EY -9.89 -8.12 -4.38 20.67 -31.67 -18.83 -9.00 6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.72 1.52 1.52 1.03 0.91 0.99 45.03%

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