[VSOLAR] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 52.76%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,324 2,284 208 1,568 1,272 528 784 7.22%
PBT 484 -2,912 -3,244 -1,040 -1,288 -1,632 -3,196 -
Tax -8 0 0 0 0 -8 0 -
NP 476 -2,912 -3,244 -1,040 -1,288 -1,640 -3,196 -
-
NP to SH 540 -2,828 -3,016 -684 -900 -1,308 -2,344 -
-
Tax Rate 1.65% - - - - - - -
Total Cost 848 5,196 3,452 2,608 2,560 2,168 3,980 -18.61%
-
Net Worth 15,221 12,702 16,302 17,832 4,704 4,933 6,576 11.82%
Dividend
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 15,221 12,702 16,302 17,832 4,704 4,933 6,576 11.82%
NOSH 337,500 333,521 260,000 244,285 102,272 93,428 93,015 18.73%
Ratio Analysis
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 35.95% -127.50% -1,559.62% -66.33% -101.26% -310.61% -407.65% -
ROE 3.55% -22.26% -18.50% -3.84% -19.13% -26.52% -35.64% -
Per Share
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.39 0.76 0.08 0.64 1.24 0.57 0.84 -9.71%
EPS 0.16 -0.96 -1.16 -0.28 -0.88 -1.40 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0424 0.0627 0.073 0.046 0.0528 0.0707 -5.81%
Adjusted Per Share Value based on latest NOSH - 244,285
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.16 0.28 0.03 0.19 0.16 0.07 0.10 6.46%
EPS 0.07 -0.35 -0.37 -0.08 -0.11 -0.16 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0158 0.0202 0.0221 0.0058 0.0061 0.0082 11.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.115 0.085 0.125 0.09 0.09 0.095 0.08 -
P/RPS 29.31 11.15 156.25 14.02 7.24 16.81 9.49 16.20%
P/EPS 71.88 -9.00 -10.78 -32.14 -10.23 -6.79 -3.17 -
EY 1.39 -11.11 -9.28 -3.11 -9.78 -14.74 -31.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.00 1.99 1.23 1.96 1.80 1.13 11.45%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/11/17 28/11/16 28/05/14 30/05/13 31/05/12 27/05/11 27/05/10 -
Price 0.125 0.07 0.115 0.10 0.09 0.08 0.07 -
P/RPS 31.86 9.18 143.75 15.58 7.24 14.16 8.30 19.62%
P/EPS 78.13 -7.42 -9.91 -35.71 -10.23 -5.71 -2.78 -
EY 1.28 -13.48 -10.09 -2.80 -9.78 -17.50 -36.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.65 1.83 1.37 1.96 1.52 0.99 14.68%

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