[VSOLAR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -99.01%
YoY- 42.48%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,142 140 2,154 1,051 752 331 1,716 -23.71%
PBT -643 -371 -1,801 -1,260 -636 121 -3,917 -69.92%
Tax 0 0 -2 -2 -2 -2 0 -
NP -643 -371 -1,803 -1,262 -638 119 -3,917 -69.92%
-
NP to SH -608 -355 -1,621 -1,208 -607 135 -3,726 -70.04%
-
Tax Rate - - - - - 1.65% - -
Total Cost 1,785 511 3,957 2,313 1,390 212 5,633 -53.42%
-
Net Worth 16,304 16,570 16,951 17,370 17,980 15,221 14,522 7.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 16,304 16,570 16,951 17,370 17,980 15,221 14,522 7.99%
NOSH 386,067 386,067 386,067 386,067 386,067 337,500 373,521 2.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -56.30% -265.00% -83.70% -120.08% -84.84% 35.95% -228.26% -
ROE -3.73% -2.14% -9.56% -6.95% -3.38% 0.89% -25.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.30 0.04 0.57 0.28 0.20 0.10 0.51 -29.72%
EPS -0.16 -0.09 -0.43 -0.32 -0.16 0.04 -1.12 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0435 0.0445 0.0456 0.0472 0.0451 0.0435 -1.07%
Adjusted Per Share Value based on latest NOSH - 386,067
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.14 0.02 0.27 0.13 0.09 0.04 0.21 -23.62%
EPS -0.08 -0.04 -0.20 -0.15 -0.08 0.02 -0.46 -68.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0206 0.021 0.0216 0.0223 0.0189 0.018 7.96%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.115 0.11 0.105 0.13 0.115 0.105 -
P/RPS 40.03 312.91 19.45 38.06 65.85 117.26 20.43 56.39%
P/EPS -75.18 -123.40 -25.85 -33.11 -81.58 287.50 -9.41 298.13%
EY -1.33 -0.81 -3.87 -3.02 -1.23 0.35 -10.63 -74.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.64 2.47 2.30 2.75 2.55 2.41 10.48%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 27/11/17 30/08/17 -
Price 0.19 0.095 0.105 0.10 0.13 0.125 0.105 -
P/RPS 63.38 258.49 18.57 36.25 65.85 127.45 20.43 112.27%
P/EPS -119.04 -101.94 -24.68 -31.53 -81.58 312.50 -9.41 440.41%
EY -0.84 -0.98 -4.05 -3.17 -1.23 0.32 -10.63 -81.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 2.18 2.36 2.19 2.75 2.77 2.41 50.11%

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