[VSOLAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -218.55%
YoY- -250.0%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,721 1,153 541 187 2,584 2,255 1,502 9.47%
PBT -1,318 -817 -737 -474 498 787 604 -
Tax -3 -3 -36 -18 -83 -47 -25 -75.57%
NP -1,321 -820 -773 -492 415 740 579 -
-
NP to SH -1,321 -820 -773 -492 415 740 579 -
-
Tax Rate - - - - 16.67% 5.97% 4.14% -
Total Cost 3,042 1,973 1,314 679 2,169 1,515 923 120.98%
-
Net Worth 13,606 14,145 14,184 14,416 14,810 12,195 12,000 8.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 13,606 14,145 14,184 14,416 14,810 12,195 12,000 8.70%
NOSH 92,941 93,181 93,132 92,830 92,222 93,670 93,387 -0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -76.76% -71.12% -142.88% -263.10% 16.06% 32.82% 38.55% -
ROE -9.71% -5.80% -5.45% -3.41% 2.80% 6.07% 4.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.85 1.24 0.58 0.20 2.80 2.41 1.61 9.67%
EPS -1.42 -0.88 -0.83 -0.53 0.45 0.79 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1518 0.1523 0.1553 0.1606 0.1302 0.1285 9.05%
Adjusted Per Share Value based on latest NOSH - 92,830
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.21 0.14 0.07 0.02 0.32 0.28 0.19 6.88%
EPS -0.16 -0.10 -0.10 -0.06 0.05 0.09 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0176 0.0176 0.0179 0.0184 0.0151 0.0149 8.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.16 0.14 0.19 0.22 0.17 0.22 0.26 -
P/RPS 8.64 11.31 32.71 109.21 6.07 9.14 16.17 -34.07%
P/EPS -11.26 -15.91 -22.89 -41.51 37.78 27.85 41.94 -
EY -8.88 -6.29 -4.37 -2.41 2.65 3.59 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.92 1.25 1.42 1.06 1.69 2.02 -33.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 -
Price 0.16 0.17 0.14 0.17 0.22 0.18 0.19 -
P/RPS 8.64 13.74 24.10 84.39 7.85 7.48 11.81 -18.76%
P/EPS -11.26 -19.32 -16.87 -32.08 48.89 22.78 30.65 -
EY -8.88 -5.18 -5.93 -3.12 2.05 4.39 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 0.92 1.09 1.37 1.38 1.48 -18.40%

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