[VSOLAR] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 9.66%
YoY- -48.65%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 5,432 3,789 2,782 3,628 2,890 3,709 2,988 48.68%
PBT -21,222 -11,956 -4,101 -2,657 -2,941 -1,493 -1,678 438.67%
Tax -32 -25 -17 -4 -4 -4 -4 297.48%
NP -21,254 -11,981 -4,118 -2,661 -2,945 -1,497 -1,682 438.35%
-
NP to SH -21,038 -11,750 -3,872 -2,637 -2,919 -1,468 -1,652 441.14%
-
Tax Rate - - - - - - - -
Total Cost 26,686 15,770 6,900 6,289 5,835 5,206 4,670 217.94%
-
Net Worth 55,472 52,004 13,557 15,406 15,580 14,704 14,856 139.72%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 55,472 52,004 13,557 15,406 15,580 14,704 14,856 139.72%
NOSH 2,452,135 1,875,323 1,643,323 410,830 410,830 386,067 386,067 241.05%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -391.27% -316.20% -148.02% -73.35% -101.90% -40.36% -56.29% -
ROE -37.93% -22.59% -28.56% -17.12% -18.74% -9.98% -11.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.32 0.24 0.68 0.88 0.76 0.97 0.78 -44.63%
EPS -1.24 -0.73 -0.94 -0.64 -0.77 -0.39 -0.43 101.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0324 0.033 0.0375 0.0409 0.0386 0.039 -11.21%
Adjusted Per Share Value based on latest NOSH - 410,830
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.67 0.47 0.35 0.45 0.36 0.46 0.37 48.29%
EPS -2.61 -1.46 -0.48 -0.33 -0.36 -0.18 -0.21 432.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0645 0.0168 0.0191 0.0193 0.0182 0.0184 139.94%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.04 0.035 0.065 0.015 0.04 0.07 0.19 -
P/RPS 12.53 14.83 9.60 1.70 5.27 7.19 24.22 -35.42%
P/EPS -3.24 -4.78 -6.90 -2.34 -5.22 -18.16 -43.81 -82.24%
EY -30.91 -20.92 -14.50 -42.79 -19.16 -5.51 -2.28 464.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.08 1.97 0.40 0.98 1.81 4.87 -59.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 28/08/20 30/06/20 28/02/20 27/11/19 30/08/19 -
Price 0.03 0.045 0.055 0.065 0.035 0.055 0.14 -
P/RPS 9.40 19.06 8.12 7.36 4.61 5.65 17.85 -34.66%
P/EPS -2.43 -6.15 -5.84 -10.13 -4.57 -14.27 -32.28 -82.03%
EY -41.21 -16.27 -17.14 -9.87 -21.89 -7.01 -3.10 456.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.39 1.67 1.73 0.86 1.42 3.59 -59.48%

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