[VSOLAR] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -36.86%
YoY- -31.32%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 9,902 9,474 9,278 7,386 2,086 2,284 1,504 36.88%
PBT 670 -20,058 -50,910 -38,780 -3,890 -1,286 -1,272 -
Tax -302 0 -54 -30 0 0 -4 105.51%
NP 368 -20,058 -50,964 -38,810 -3,890 -1,286 -1,276 -
-
NP to SH 360 -20,054 -50,962 -38,808 -3,828 -1,216 -1,214 -
-
Tax Rate 45.07% - - - - - - -
Total Cost 9,534 29,532 60,242 46,196 5,976 3,570 2,780 22.79%
-
Net Worth 91,650 96,215 102,569 55,472 15,580 16,304 17,980 31.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 91,650 96,215 102,569 55,472 15,580 16,304 17,980 31.17%
NOSH 161,158 4,834,933 4,666,933 2,452,135 410,830 386,067 386,067 -13.54%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.72% -211.72% -549.30% -525.45% -186.48% -56.30% -84.84% -
ROE 0.39% -20.84% -49.69% -69.96% -24.57% -7.46% -6.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.14 0.20 0.20 0.43 0.55 0.60 0.39 58.28%
EPS 0.22 -0.42 -1.14 -3.82 -1.00 -0.32 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5687 0.0199 0.0223 0.0326 0.0409 0.0428 0.0472 51.38%
Adjusted Per Share Value based on latest NOSH - 4,666,933
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.23 1.18 1.15 0.92 0.26 0.28 0.19 36.49%
EPS 0.04 -2.49 -6.32 -4.82 -0.48 -0.15 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1194 0.1273 0.0688 0.0193 0.0202 0.0223 31.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.225 0.01 0.015 0.04 0.04 0.12 0.13 -
P/RPS 3.66 5.10 7.44 9.22 7.30 20.01 32.93 -30.64%
P/EPS 100.72 -2.41 -1.35 -1.75 -3.98 -37.59 -40.79 -
EY 0.99 -41.48 -73.87 -57.02 -25.12 -2.66 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.67 1.23 0.98 2.80 2.75 -27.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.155 0.005 0.015 0.03 0.035 0.19 0.13 -
P/RPS 2.52 2.55 7.44 6.91 6.39 31.69 32.93 -34.82%
P/EPS 69.39 -1.21 -1.35 -1.32 -3.48 -59.52 -40.79 -
EY 1.44 -82.95 -73.87 -76.02 -28.71 -1.68 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.67 0.92 0.86 4.44 2.75 -32.06%

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