[VSOLAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 81.81%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,293 933 631 318 1,637 851 482 92.48%
PBT -1,647 -799 -598 -322 -1,547 -993 -810 60.15%
Tax -22 0 0 0 0 -2 0 -
NP -1,669 -799 -598 -322 -1,547 -995 -810 61.57%
-
NP to SH -1,448 -610 -411 -225 -1,237 -833 -639 72.09%
-
Tax Rate - - - - - - - -
Total Cost 2,962 1,732 1,229 640 3,184 1,846 1,292 73.42%
-
Net Worth 8,345 -4,373 4,541 4,704 5,158 4,876 4,574 49.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,345 -4,373 4,541 4,704 5,158 4,876 4,574 49.03%
NOSH 113,385 103,389 102,749 102,272 95,891 93,595 92,608 14.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -129.08% -85.64% -94.77% -101.26% -94.50% -116.92% -168.05% -
ROE -17.35% 0.00% -9.05% -4.78% -23.98% -17.08% -13.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.14 0.90 0.61 0.31 1.71 0.91 0.52 68.35%
EPS -1.26 -0.59 -0.40 -0.22 -1.29 -0.89 -0.69 49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 -0.0423 0.0442 0.046 0.0538 0.0521 0.0494 30.28%
Adjusted Per Share Value based on latest NOSH - 102,272
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.16 0.12 0.08 0.04 0.20 0.11 0.06 91.72%
EPS -0.18 -0.08 -0.05 -0.03 -0.15 -0.10 -0.08 71.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 -0.0054 0.0056 0.0058 0.0064 0.0061 0.0057 49.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.10 0.09 0.09 0.07 0.07 0.09 -
P/RPS 8.77 11.08 14.66 28.95 4.10 7.70 17.29 -36.26%
P/EPS -7.83 -16.95 -22.50 -40.91 -5.43 -7.87 -13.04 -28.71%
EY -12.77 -5.90 -4.44 -2.44 -18.43 -12.71 -7.67 40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.00 2.04 1.96 1.30 1.34 1.82 -17.58%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 29/08/12 31/05/12 29/02/12 23/11/11 25/08/11 -
Price 0.085 0.10 0.10 0.09 0.09 0.09 0.085 -
P/RPS 7.45 11.08 16.28 28.95 5.27 9.90 16.33 -40.59%
P/EPS -6.66 -16.95 -25.00 -40.91 -6.98 -10.11 -12.32 -33.51%
EY -15.02 -5.90 -4.00 -2.44 -14.33 -9.89 -8.12 50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 2.26 1.96 1.67 1.73 1.72 -23.44%

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