[VSOLAR] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -60.73%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,293 1,637 906 3,512 1,238 1,000 1,721 -4.64%
PBT -1,647 -1,547 -2,578 -2,740 -3,614 -992 -1,318 3.78%
Tax -22 0 -1 -13 -197 -16 -3 39.34%
NP -1,669 -1,547 -2,579 -2,753 -3,811 -1,008 -1,321 3.97%
-
NP to SH -1,448 -1,237 1,927 -2,538 -3,439 -1,008 -1,321 1.54%
-
Tax Rate - - - - - - - -
Total Cost 2,962 3,184 3,485 6,265 5,049 2,008 3,042 -0.44%
-
Net Worth 8,345 5,158 6,134 7,175 9,209 12,598 13,606 -7.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 8,345 5,158 6,134 7,175 9,209 12,598 13,606 -7.81%
NOSH 113,385 95,891 93,230 93,183 93,305 92,909 92,941 3.36%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -129.08% -94.50% -284.66% -78.39% -307.84% -100.80% -76.76% -
ROE -17.35% -23.98% 31.41% -35.37% -37.34% -8.00% -9.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.14 1.71 0.97 3.77 1.33 1.08 1.85 -7.74%
EPS -1.26 -1.29 -2.07 -2.72 -3.69 -1.08 -1.42 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0538 0.0658 0.077 0.0987 0.1356 0.1464 -10.81%
Adjusted Per Share Value based on latest NOSH - 92,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.16 0.20 0.11 0.44 0.15 0.12 0.21 -4.42%
EPS -0.18 -0.15 0.24 -0.31 -0.43 -0.13 -0.16 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0064 0.0076 0.0089 0.0114 0.0156 0.0169 -7.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.07 0.06 0.10 0.07 0.16 0.16 -
P/RPS 8.77 4.10 6.17 2.65 5.28 14.87 8.64 0.24%
P/EPS -7.83 -5.43 2.90 -3.67 -1.90 -14.75 -11.26 -5.87%
EY -12.77 -18.43 34.45 -27.24 -52.65 -6.78 -8.88 6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.30 0.91 1.30 0.71 1.18 1.09 3.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 25/02/10 24/02/09 29/02/08 27/02/07 -
Price 0.085 0.09 0.10 0.11 0.06 0.14 0.16 -
P/RPS 7.45 5.27 10.29 2.92 4.52 13.01 8.64 -2.43%
P/EPS -6.66 -6.98 4.84 -4.04 -1.63 -12.90 -11.26 -8.37%
EY -15.02 -14.33 20.67 -24.76 -61.43 -7.75 -8.88 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.67 1.52 1.43 0.61 1.03 1.09 0.89%

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