[VSOLAR] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.37%
YoY- -81.67%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,389 0 1,076 884 980 1,244 1,134 3.75%
PBT -2,877 0 -3,553 -2,820 -1,725 -1,065 -1,324 15.14%
Tax 0 0 0 0 0 0 -2 -
NP -2,877 0 -3,553 -2,820 -1,725 -1,065 -1,326 15.11%
-
NP to SH -2,800 0 -3,416 -2,577 -1,418 -813 -1,110 18.30%
-
Tax Rate - - - - - - - -
Total Cost 4,266 0 4,629 3,704 2,705 2,309 2,461 10.51%
-
Net Worth 11,444 14,524 16,019 16,665 18,036 -4,373 4,876 16.76%
Dividend
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 11,444 14,524 16,019 16,665 18,036 -4,373 4,876 16.76%
NOSH 333,521 295,815 294,482 261,216 259,512 103,389 93,595 25.96%
Ratio Analysis
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -207.10% 0.00% -330.24% -319.00% -176.05% -85.64% -116.92% -
ROE -24.47% 0.00% -21.32% -15.46% -7.87% 0.00% -22.78% -
Per Share
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.46 0.00 0.37 0.34 0.38 1.20 1.21 -16.11%
EPS -0.93 0.00 -1.16 -0.99 -0.55 -0.79 -1.19 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0491 0.0544 0.0638 0.0695 -0.0423 0.0521 -5.48%
Adjusted Per Share Value based on latest NOSH - 264,583
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.17 0.00 0.13 0.11 0.12 0.15 0.14 3.59%
EPS -0.35 0.00 -0.42 -0.32 -0.18 -0.10 -0.14 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.018 0.0199 0.0207 0.0224 -0.0054 0.0061 16.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.13 0.085 0.07 0.185 0.12 0.10 0.07 -
P/RPS 28.03 0.00 19.16 54.67 31.78 8.31 5.77 33.26%
P/EPS -13.91 0.00 -6.03 -18.75 -21.95 -12.71 -5.90 16.86%
EY -7.19 0.00 -16.57 -5.33 -4.56 -7.87 -16.95 -14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 1.73 1.29 2.90 1.73 0.00 1.34 18.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/05/17 20/05/16 26/11/15 28/11/14 28/11/13 29/11/12 23/11/11 -
Price 0.10 0.09 0.08 0.16 0.13 0.10 0.09 -
P/RPS 21.56 0.00 21.89 47.28 34.43 8.31 7.42 21.38%
P/EPS -10.70 0.00 -6.90 -16.22 -23.78 -12.71 -7.58 6.46%
EY -9.35 0.00 -14.50 -6.17 -4.21 -7.87 -13.19 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.83 1.47 2.51 1.87 0.00 1.73 7.83%

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