[VSOLAR] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.12%
YoY- -289.1%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,511 2,770 2,624 1,572 1,367 861 493 268.83%
PBT -2,842 -4,646 -4,553 -4,610 -3,936 -1,365 -1,299 68.28%
Tax 0 0 0 0 15 12 12 -
NP -2,842 -4,646 -4,553 -4,610 -3,921 -1,353 -1,287 69.33%
-
NP to SH -2,630 -4,245 -3,997 -3,926 -3,381 -1,073 -1,141 74.22%
-
Tax Rate - - - - - - - -
Total Cost 6,353 7,416 7,177 6,182 5,288 2,214 1,780 133.00%
-
Net Worth 6,685 7,633 8,211 8,513 9,298 11,654 8,069 -11.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,685 7,633 8,211 8,513 9,298 11,654 8,069 -11.75%
NOSH 92,857 93,428 93,421 93,552 93,173 92,272 61,739 31.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -80.95% -167.73% -173.51% -293.26% -286.83% -157.14% -261.05% -
ROE -39.34% -55.61% -48.67% -46.12% -36.36% -9.21% -14.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.78 2.96 2.81 1.68 1.47 0.93 0.80 180.78%
EPS -2.83 -4.54 -4.28 -4.20 -3.63 -1.16 -1.85 32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0817 0.0879 0.091 0.0998 0.1263 0.1307 -32.72%
Adjusted Per Share Value based on latest NOSH - 93,552
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.71 0.56 0.53 0.32 0.28 0.17 0.10 268.09%
EPS -0.53 -0.86 -0.81 -0.79 -0.68 -0.22 -0.23 74.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0154 0.0166 0.0172 0.0188 0.0235 0.0163 -11.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.07 0.10 0.05 0.07 0.08 0.09 -
P/RPS 2.64 2.36 3.56 2.98 4.77 8.57 11.27 -61.89%
P/EPS -3.53 -1.54 -2.34 -1.19 -1.93 -6.88 -4.87 -19.26%
EY -28.32 -64.91 -42.78 -83.93 -51.84 -14.54 -20.53 23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.86 1.14 0.55 0.70 0.63 0.69 59.30%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 24/08/09 28/05/09 24/02/09 26/11/08 28/08/08 -
Price 0.11 0.09 0.07 0.09 0.06 0.07 0.12 -
P/RPS 2.91 3.04 2.49 5.36 4.09 7.50 15.03 -66.43%
P/EPS -3.88 -1.98 -1.64 -2.14 -1.65 -6.02 -6.49 -28.96%
EY -25.75 -50.48 -61.12 -46.63 -60.48 -16.61 -15.40 40.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.10 0.80 0.99 0.60 0.55 0.92 40.23%

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