[VSOLAR] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.26%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 863 1,095 1,318 1,417 1,343 1,769 1,787 -38.36%
PBT -1,869 -2,179 -1,632 -1,435 -1,497 -1,183 -1,364 23.29%
Tax 0 0 0 0 0 2 2 -
NP -1,869 -2,179 -1,632 -1,435 -1,497 -1,181 -1,362 23.41%
-
NP to SH -1,576 -1,909 -1,422 -1,215 -1,269 -844 -1,037 32.08%
-
Tax Rate - - - - - - - -
Total Cost 2,732 3,274 2,950 2,852 2,840 2,950 3,149 -9.01%
-
Net Worth 16,839 18,143 18,430 17,832 10,718 0 4,552 138.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,839 18,143 18,430 17,832 10,718 0 4,552 138.62%
NOSH 256,315 261,052 258,125 244,285 145,438 102,999 102,999 83.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -216.57% -199.00% -123.82% -101.27% -111.47% -66.76% -76.22% -
ROE -9.36% -10.52% -7.72% -6.81% -11.84% 0.00% -22.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.34 0.42 0.51 0.58 0.92 1.72 1.73 -66.09%
EPS -0.61 -0.73 -0.55 -0.50 -0.87 -0.82 -1.01 -28.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0695 0.0714 0.073 0.0737 0.00 0.0442 30.15%
Adjusted Per Share Value based on latest NOSH - 244,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.17 0.22 0.27 0.29 0.27 0.36 0.36 -39.27%
EPS -0.32 -0.39 -0.29 -0.25 -0.26 -0.17 -0.21 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0366 0.0372 0.036 0.0216 0.00 0.0092 138.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.12 0.10 0.09 0.10 0.10 0.09 -
P/RPS 35.64 28.61 19.58 15.52 10.83 5.82 5.19 260.01%
P/EPS -19.52 -16.41 -18.15 -18.10 -11.46 -12.20 -8.94 68.06%
EY -5.12 -6.09 -5.51 -5.53 -8.73 -8.19 -11.19 -40.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.73 1.40 1.23 1.36 0.00 2.04 -6.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 29/08/12 -
Price 0.12 0.13 0.10 0.10 0.085 0.10 0.10 -
P/RPS 35.64 30.99 19.58 17.24 9.20 5.82 5.76 235.91%
P/EPS -19.52 -17.78 -18.15 -20.11 -9.74 -12.20 -9.93 56.73%
EY -5.12 -5.63 -5.51 -4.97 -10.27 -8.19 -10.07 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.87 1.40 1.37 1.15 0.00 2.26 -13.09%

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