[VSOLAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 88.19%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,595 735 607 392 1,293 933 631 85.24%
PBT -2,324 -1,294 -735 -260 -1,647 -799 -598 146.57%
Tax 0 0 0 0 -22 0 0 -
NP -2,324 -1,294 -735 -260 -1,669 -799 -598 146.57%
-
NP to SH -2,037 -1,064 -567 -171 -1,448 -610 -411 189.84%
-
Tax Rate - - - - - - - -
Total Cost 3,919 2,029 1,342 652 2,962 1,732 1,229 116.18%
-
Net Worth 16,940 18,036 18,401 17,832 8,345 -4,373 4,541 139.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,940 18,036 18,401 17,832 8,345 -4,373 4,541 139.95%
NOSH 257,848 259,512 257,727 244,285 113,385 103,389 102,749 84.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -145.71% -176.05% -121.09% -66.33% -129.08% -85.64% -94.77% -
ROE -12.02% -5.90% -3.08% -0.96% -17.35% 0.00% -9.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.62 0.28 0.24 0.16 1.14 0.90 0.61 1.08%
EPS -0.79 -0.41 -0.22 -0.07 -1.26 -0.59 -0.40 57.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0695 0.0714 0.073 0.0736 -0.0423 0.0442 30.15%
Adjusted Per Share Value based on latest NOSH - 244,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.20 0.09 0.08 0.05 0.16 0.12 0.08 83.89%
EPS -0.25 -0.13 -0.07 -0.02 -0.18 -0.08 -0.05 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0224 0.0228 0.0221 0.0104 -0.0054 0.0056 140.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.12 0.10 0.09 0.10 0.10 0.09 -
P/RPS 19.40 42.37 42.46 56.09 8.77 11.08 14.66 20.47%
P/EPS -15.19 -29.27 -45.45 -128.57 -7.83 -16.95 -22.50 -22.98%
EY -6.58 -3.42 -2.20 -0.78 -12.77 -5.90 -4.44 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.73 1.40 1.23 1.36 0.00 2.04 -6.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 29/08/12 -
Price 0.12 0.13 0.10 0.10 0.085 0.10 0.10 -
P/RPS 19.40 45.90 42.46 62.32 7.45 11.08 16.28 12.36%
P/EPS -15.19 -31.71 -45.45 -142.86 -6.66 -16.95 -25.00 -28.19%
EY -6.58 -3.15 -2.20 -0.70 -15.02 -5.90 -4.00 39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.87 1.40 1.37 1.15 0.00 2.26 -13.09%

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