[VSOLAR] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.28%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,154 1,716 2,618 1,606 1,545 1,595 1,293 9.72%
PBT -1,801 -3,917 -8,122 -3,708 -3,660 -2,324 -1,647 1.63%
Tax -2 0 0 0 -48 0 -22 -35.34%
NP -1,803 -3,917 -8,122 -3,708 -3,708 -2,324 -1,669 1.41%
-
NP to SH -1,621 -3,726 -7,977 -3,494 -3,429 -2,037 -1,448 2.07%
-
Tax Rate - - - - - - - -
Total Cost 3,957 5,633 10,740 5,314 5,253 3,919 2,962 5.40%
-
Net Worth 16,951 14,522 13,333 15,190 15,629 16,940 8,345 13.75%
Dividend
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 16,951 14,522 13,333 15,190 15,629 16,940 8,345 13.75%
NOSH 386,067 373,521 299,622 296,101 267,175 257,848 113,385 24.95%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -83.70% -228.26% -310.24% -230.88% -240.00% -145.71% -129.08% -
ROE -9.56% -25.66% -59.83% -23.00% -21.94% -12.02% -17.35% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.57 0.51 0.87 0.54 0.58 0.62 1.14 -11.84%
EPS -0.43 -1.12 -2.66 -1.18 -1.28 -0.79 -1.26 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0435 0.0445 0.0513 0.0585 0.0657 0.0736 -8.74%
Adjusted Per Share Value based on latest NOSH - 300,645
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.43 0.35 0.53 0.32 0.31 0.32 0.26 9.58%
EPS -0.33 -0.75 -1.61 -0.70 -0.69 -0.41 -0.29 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0293 0.0269 0.0306 0.0315 0.0342 0.0168 13.80%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.11 0.105 0.085 0.085 0.11 0.12 0.10 -
P/RPS 19.45 20.43 9.73 15.67 19.02 19.40 8.77 15.58%
P/EPS -25.85 -9.41 -3.19 -7.20 -8.57 -15.19 -7.83 24.26%
EY -3.87 -10.63 -31.32 -13.88 -11.67 -6.58 -12.77 -19.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.41 1.91 1.66 1.88 1.83 1.36 11.46%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/18 30/08/17 29/08/16 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.105 0.105 0.095 0.07 0.175 0.12 0.085 -
P/RPS 18.57 20.43 10.87 12.91 30.26 19.40 7.45 18.06%
P/EPS -24.68 -9.41 -3.57 -5.93 -13.64 -15.19 -6.66 26.89%
EY -4.05 -10.63 -28.02 -16.86 -7.33 -6.58 -15.02 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.41 2.13 1.36 2.99 1.83 1.15 13.96%

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