[VSOLAR] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,623 2,024 2,584 3,072 3,134 1,564 817 58.22%
PBT -843 -310 498 1,217 1,523 734 400 -
Tax -94 -95 -83 -48 -517 2 8 -
NP -937 -405 415 1,169 1,006 736 408 -
-
NP to SH -937 -405 415 1,169 1,496 736 408 -
-
Tax Rate - - 16.67% 3.94% 33.95% -0.27% -2.00% -
Total Cost 2,560 2,429 2,169 1,903 2,128 828 409 240.77%
-
Net Worth 14,265 14,416 14,912 12,330 11,945 11,808 10,902 19.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,265 14,416 14,912 12,330 11,945 11,808 10,902 19.68%
NOSH 93,666 92,830 92,857 94,705 92,962 93,714 68,095 23.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -57.73% -20.01% 16.06% 38.05% 32.10% 47.06% 49.94% -
ROE -6.57% -2.81% 2.78% 9.48% 12.52% 6.23% 3.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.73 2.18 2.78 3.24 3.37 1.67 1.20 27.70%
EPS -1.00 -0.44 0.45 1.23 1.61 0.79 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1553 0.1606 0.1302 0.1285 0.126 0.1601 -3.28%
Adjusted Per Share Value based on latest NOSH - 94,705
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.20 0.25 0.32 0.38 0.39 0.19 0.10 58.94%
EPS -0.12 -0.05 0.05 0.15 0.19 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0179 0.0185 0.0153 0.0148 0.0147 0.0135 19.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.22 0.17 0.22 0.26 0.54 0.84 -
P/RPS 10.97 10.09 6.11 6.78 7.71 32.36 70.01 -71.03%
P/EPS -18.99 -50.43 38.04 17.82 16.16 68.76 140.20 -
EY -5.27 -1.98 2.63 5.61 6.19 1.45 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 1.06 1.69 2.02 4.29 5.25 -61.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 - - -
Price 0.14 0.17 0.22 0.18 0.19 0.00 0.00 -
P/RPS 8.08 7.80 7.91 5.55 5.64 0.00 0.00 -
P/EPS -14.00 -38.97 49.23 14.58 11.81 0.00 0.00 -
EY -7.15 -2.57 2.03 6.86 8.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.37 1.38 1.48 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