[VSOLAR] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.11%
YoY- -120.57%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,262 964 1,340 3,018 504 1,420 1,082 2.59%
PBT -1,196 -1,620 -2,634 -2,342 -1,206 -764 -1,474 -3.42%
Tax 0 0 -16 0 0 6 -72 -
NP -1,196 -1,620 -2,650 -2,342 -1,206 -758 -1,546 -4.18%
-
NP to SH -822 -1,278 -2,112 -2,016 -914 -758 -1,546 -9.98%
-
Tax Rate - - - - - - - -
Total Cost 2,458 2,584 3,990 5,360 1,710 2,178 2,628 -1.10%
-
Net Worth 4,541 4,574 6,130 8,203 9,189 13,154 14,184 -17.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,541 4,574 6,130 8,203 9,189 13,154 14,184 -17.27%
NOSH 102,749 92,608 93,451 93,333 70,307 92,439 93,132 1.64%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -94.77% -168.05% -197.76% -77.60% -239.29% -53.38% -142.88% -
ROE -18.10% -27.94% -34.45% -24.57% -9.95% -5.76% -10.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.23 1.04 1.43 3.23 0.72 1.54 1.16 0.98%
EPS -0.80 -1.38 -2.26 -2.16 -1.30 -0.82 -1.66 -11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0494 0.0656 0.0879 0.1307 0.1423 0.1523 -18.61%
Adjusted Per Share Value based on latest NOSH - 93,421
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.16 0.12 0.17 0.37 0.06 0.18 0.13 3.51%
EPS -0.10 -0.16 -0.26 -0.25 -0.11 -0.09 -0.19 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0057 0.0076 0.0102 0.0114 0.0163 0.0176 -17.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.09 0.06 0.10 0.09 0.16 0.19 -
P/RPS 7.33 8.65 4.18 3.09 12.55 10.42 16.35 -12.50%
P/EPS -11.25 -6.52 -2.65 -4.63 -6.92 -19.51 -11.45 -0.29%
EY -8.89 -15.33 -37.67 -21.60 -14.44 -5.13 -8.74 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.82 0.91 1.14 0.69 1.12 1.25 8.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 24/08/10 24/08/09 28/08/08 20/08/07 25/08/06 -
Price 0.10 0.085 0.06 0.07 0.12 0.25 0.14 -
P/RPS 8.14 8.17 4.18 2.16 16.74 16.27 12.05 -6.32%
P/EPS -12.50 -6.16 -2.65 -3.24 -9.23 -30.49 -8.43 6.77%
EY -8.00 -16.24 -37.67 -30.86 -10.83 -3.28 -11.86 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.72 0.91 0.80 0.92 1.76 0.92 16.14%

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