[VSOLAR] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -1019.3%
YoY- -214.8%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,868 2,782 1,923 1,043 861 2,989 1,284 28.30%
PBT -8,041 -4,104 -2,328 -1,945 -186 -1,566 -1,274 240.38%
Tax -8 -23 0 0 0 -4 0 -
NP -8,049 -4,127 -2,328 -1,945 -186 -1,570 -1,274 240.60%
-
NP to SH -8,049 -3,882 -2,280 -1,914 -171 -1,539 -1,219 250.75%
-
Tax Rate - - - - - - - -
Total Cost 9,917 6,909 4,251 2,988 1,047 4,559 2,558 146.17%
-
Net Worth 52,004 13,557 15,406 15,580 14,704 14,856 15,199 126.55%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 52,004 13,557 15,406 15,580 14,704 14,856 15,199 126.55%
NOSH 1,875,323 1,643,323 410,830 410,830 386,067 386,067 386,067 185.99%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -430.89% -148.35% -121.06% -186.48% -21.60% -52.53% -99.22% -
ROE -15.48% -28.63% -14.80% -12.28% -1.16% -10.36% -8.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.12 0.68 0.47 0.27 0.23 0.78 0.34 -49.96%
EPS -0.50 -0.96 -0.57 -0.50 -0.04 -0.40 -0.32 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.033 0.0375 0.0409 0.0386 0.039 0.0399 -12.92%
Adjusted Per Share Value based on latest NOSH - 410,830
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.23 0.35 0.24 0.13 0.11 0.37 0.16 27.28%
EPS -1.00 -0.48 -0.28 -0.24 -0.02 -0.19 -0.15 252.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0168 0.0191 0.0193 0.0182 0.0184 0.0189 126.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.035 0.065 0.015 0.04 0.07 0.19 0.205 -
P/RPS 30.07 9.60 3.20 14.61 30.97 24.21 60.82 -37.39%
P/EPS -6.98 -6.88 -2.70 -7.96 -155.94 -47.03 -64.06 -77.09%
EY -14.33 -14.54 -37.00 -12.56 -0.64 -2.13 -1.56 336.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.97 0.40 0.98 1.81 4.87 5.14 -64.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 27/11/19 30/08/19 31/05/19 -
Price 0.045 0.055 0.065 0.035 0.055 0.14 0.165 -
P/RPS 38.67 8.12 13.89 12.78 24.33 17.84 48.95 -14.50%
P/EPS -8.97 -5.82 -11.71 -6.97 -122.52 -34.65 -51.56 -68.73%
EY -11.14 -17.18 -8.54 -14.36 -0.82 -2.89 -1.94 219.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.67 1.73 0.86 1.42 3.59 4.14 -51.59%

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