[VSOLAR] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -36.99%
YoY- -77.7%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,526 772 370 523 863 1,095 1,318 10.23%
PBT -3,783 -2,695 -2,543 -2,420 -1,869 -2,179 -1,632 74.88%
Tax 0 0 0 0 0 0 0 -
NP -3,783 -2,695 -2,543 -2,420 -1,869 -2,179 -1,632 74.88%
-
NP to SH -3,529 -2,451 -2,312 -2,159 -1,576 -1,909 -1,422 82.99%
-
Tax Rate - - - - - - - -
Total Cost 5,309 3,467 2,913 2,943 2,732 3,274 2,950 47.79%
-
Net Worth 15,526 16,880 15,564 16,302 16,839 18,143 18,430 -10.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 15,526 16,880 15,564 16,302 16,839 18,143 18,430 -10.77%
NOSH 266,779 264,583 257,272 260,000 256,315 261,052 258,125 2.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -247.90% -349.09% -687.30% -462.72% -216.57% -199.00% -123.82% -
ROE -22.73% -14.52% -14.85% -13.24% -9.36% -10.52% -7.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.57 0.29 0.14 0.20 0.34 0.42 0.51 7.67%
EPS -1.32 -0.93 -0.90 -0.83 -0.61 -0.73 -0.55 78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0638 0.0605 0.0627 0.0657 0.0695 0.0714 -12.70%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.31 0.16 0.07 0.11 0.17 0.22 0.27 9.61%
EPS -0.71 -0.49 -0.47 -0.44 -0.32 -0.39 -0.29 81.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0341 0.0314 0.0329 0.034 0.0366 0.0372 -10.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.11 0.185 0.115 0.125 0.12 0.12 0.10 -
P/RPS 19.23 63.40 79.96 62.14 35.64 28.61 19.58 -1.19%
P/EPS -8.32 -19.97 -12.80 -15.05 -19.52 -16.41 -18.15 -40.46%
EY -12.03 -5.01 -7.81 -6.64 -5.12 -6.09 -5.51 68.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.90 1.90 1.99 1.83 1.73 1.40 22.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 28/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.175 0.16 0.135 0.115 0.12 0.13 0.10 -
P/RPS 30.59 54.84 93.87 57.17 35.64 30.99 19.58 34.53%
P/EPS -13.23 -17.27 -15.02 -13.85 -19.52 -17.78 -18.15 -18.95%
EY -7.56 -5.79 -6.66 -7.22 -5.12 -5.63 -5.51 23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.51 2.23 1.83 1.83 1.87 1.40 66.34%

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