[VSOLAR] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 7.0%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 10,356 7,256 10,258 5,399 8,673 9,668 7,727 21.49%
PBT -11,037 -27,275 -26,463 -37,301 -40,064 -34,919 -33,674 -52.36%
Tax -48 -50 -75 -127 -137 -142 -125 -47.07%
NP -11,085 -27,325 -26,538 -37,428 -40,201 -35,061 -33,799 -52.34%
-
NP to SH -11,080 -27,324 -26,534 -37,389 -40,202 -35,060 -33,800 -52.36%
-
Tax Rate - - - - - - - -
Total Cost 21,441 34,581 36,796 42,827 48,874 44,729 41,526 -35.56%
-
Net Worth 96,215 96,215 106,456 105,795 102,569 106,762 84,980 8.60%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 96,215 96,215 106,456 105,795 102,569 106,762 84,980 8.60%
NOSH 4,834,933 4,834,933 4,834,933 4,834,933 4,666,933 4,566,933 3,666,933 20.18%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -107.04% -376.58% -258.71% -693.24% -463.52% -362.65% -437.41% -
ROE -11.52% -28.40% -24.92% -35.34% -39.19% -32.84% -39.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.21 0.15 0.21 0.11 0.19 0.22 0.26 -13.23%
EPS -0.23 -0.57 -0.55 -0.78 -0.87 -0.81 -1.12 -65.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0199 0.022 0.022 0.0223 0.0247 0.0281 -20.49%
Adjusted Per Share Value based on latest NOSH - 4,834,933
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.29 0.90 1.27 0.67 1.08 1.20 0.96 21.70%
EPS -1.38 -3.39 -3.29 -4.64 -4.99 -4.35 -4.19 -52.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.1194 0.1321 0.1313 0.1273 0.1325 0.1055 8.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.01 0.01 0.005 0.01 0.015 0.015 0.01 -
P/RPS 4.67 6.66 2.36 8.91 7.95 6.71 3.91 12.53%
P/EPS -4.36 -1.77 -0.91 -1.29 -1.72 -1.85 -0.89 187.61%
EY -22.92 -56.51 -109.67 -77.75 -58.27 -54.08 -111.77 -65.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.23 0.45 0.67 0.61 0.36 24.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.005 0.01 0.005 0.01 0.015 0.02 0.015 -
P/RPS 2.33 6.66 2.36 8.91 7.95 8.94 5.87 -45.89%
P/EPS -2.18 -1.77 -0.91 -1.29 -1.72 -2.47 -1.34 38.20%
EY -45.83 -56.51 -109.67 -77.75 -58.27 -40.56 -74.51 -27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.23 0.45 0.67 0.81 0.53 -39.32%

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