[VSOLAR] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 753 755 747 817 815 0 0 -
PBT 183 270 334 430 489 0 0 -
Tax -22 -19 -6 -1 -491 0 0 -
NP 161 251 328 429 -2 0 0 -
-
NP to SH 161 251 328 429 488 0 0 -
-
Tax Rate 12.02% 7.04% 1.80% 0.23% 100.41% - - -
Total Cost 592 504 419 388 817 0 0 -
-
Net Worth 12,330 11,945 11,808 8,722 243,024 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 12,330 11,945 11,808 8,722 243,024 0 0 -
NOSH 94,705 92,962 93,714 68,095 4,880,000 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.38% 33.25% 43.91% 52.51% -0.25% 0.00% 0.00% -
ROE 1.31% 2.10% 2.78% 4.92% 0.20% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.80 0.81 0.80 1.20 0.02 0.00 0.00 -
EPS 0.17 0.27 0.35 0.63 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1285 0.126 0.1281 0.0498 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,095
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.15 0.15 0.15 0.16 0.16 0.00 0.00 -
EPS 0.03 0.05 0.07 0.09 0.10 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0241 0.0238 0.0176 0.4904 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.22 0.26 0.54 0.84 0.00 0.00 0.00 -
P/RPS 27.67 32.01 67.75 70.01 0.00 0.00 0.00 -
P/EPS 129.41 96.30 154.29 133.33 0.00 0.00 0.00 -
EY 0.77 1.04 0.65 0.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.02 4.29 6.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 05/09/05 17/05/05 21/02/05 17/12/04 - - -
Price 0.18 0.19 0.30 0.82 0.00 0.00 0.00 -
P/RPS 22.64 23.39 37.64 68.35 0.00 0.00 0.00 -
P/EPS 105.88 70.37 85.71 130.16 0.00 0.00 0.00 -
EY 0.94 1.42 1.17 0.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.48 2.38 6.40 0.00 0.00 0.00 -

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