[VSOLAR] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 59.45%
YoY- 72.44%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 11,328 8,946 13,677 10,356 7,256 10,258 5,399 63.81%
PBT -6,981 -14,740 -4,353 -11,037 -27,275 -26,463 -37,301 -67.24%
Tax -301 -191 -332 -48 -50 -75 -127 77.66%
NP -7,282 -14,931 -4,685 -11,085 -27,325 -26,538 -37,428 -66.39%
-
NP to SH -7,276 -14,925 -4,682 -11,080 -27,324 -26,534 -37,389 -66.38%
-
Tax Rate - - - - - - - -
Total Cost 18,610 23,877 18,362 21,441 34,581 36,796 42,827 -42.60%
-
Net Worth 89,023 91,441 102,017 96,215 96,215 106,456 105,795 -10.86%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 89,023 91,441 102,017 96,215 96,215 106,456 105,795 -10.86%
NOSH 161,158 161,158 4,834,933 4,834,933 4,834,933 4,834,933 4,834,933 -89.62%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -64.28% -166.90% -34.25% -107.04% -376.58% -258.71% -693.24% -
ROE -8.17% -16.32% -4.59% -11.52% -28.40% -24.92% -35.34% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.03 5.55 0.28 0.21 0.15 0.21 0.11 1494.44%
EPS -4.51 -9.26 -0.10 -0.23 -0.57 -0.55 -0.78 221.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5524 0.5674 0.0211 0.0199 0.0199 0.022 0.022 755.79%
Adjusted Per Share Value based on latest NOSH - 4,834,933
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.29 1.81 2.76 2.09 1.46 2.07 1.09 63.96%
EPS -1.47 -3.01 -0.94 -2.24 -5.51 -5.35 -7.54 -66.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1845 0.2058 0.1941 0.1941 0.2148 0.2135 -10.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.15 0.195 0.005 0.01 0.01 0.005 0.01 -
P/RPS 2.13 3.51 1.77 4.67 6.66 2.36 8.91 -61.44%
P/EPS -3.32 -2.11 -5.16 -4.36 -1.77 -0.91 -1.29 87.69%
EY -30.10 -47.49 -19.37 -22.92 -56.51 -109.67 -77.75 -46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.24 0.50 0.50 0.23 0.45 -28.84%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.135 0.27 0.16 0.005 0.01 0.005 0.01 -
P/RPS 1.92 4.86 56.56 2.33 6.66 2.36 8.91 -64.02%
P/EPS -2.99 -2.92 -165.23 -2.18 -1.77 -0.91 -1.29 75.05%
EY -33.44 -34.30 -0.61 -45.83 -56.51 -109.67 -77.75 -42.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.48 7.58 0.25 0.50 0.23 0.45 -34.20%

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