[VSOLAR] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -76.38%
YoY- 64.31%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,043 1,142 752 756 125 607 631 6.92%
PBT -1,945 -643 -636 -1,285 -1,427 -735 -598 17.01%
Tax 0 0 -2 0 0 0 0 -
NP -1,945 -643 -638 -1,285 -1,427 -735 -598 17.01%
-
NP to SH -1,914 -608 -607 -1,247 -1,320 -567 -411 22.74%
-
Tax Rate - - - - - - - -
Total Cost 2,988 1,785 1,390 2,041 1,552 1,342 1,229 12.56%
-
Net Worth 15,580 16,304 17,980 12,223 15,357 18,401 4,541 17.84%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 15,580 16,304 17,980 12,223 15,357 18,401 4,541 17.84%
NOSH 410,830 386,067 386,067 333,521 253,846 257,727 102,749 20.27%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -186.48% -56.30% -84.84% -169.97% -1,141.60% -121.09% -94.77% -
ROE -12.28% -3.73% -3.38% -10.20% -8.60% -3.08% -9.05% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.27 0.30 0.20 0.25 0.05 0.24 0.61 -10.28%
EPS -0.50 -0.16 -0.16 -0.42 -0.52 -0.22 -0.40 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.0428 0.0472 0.0408 0.0605 0.0714 0.0442 -1.02%
Adjusted Per Share Value based on latest NOSH - 333,521
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.13 0.14 0.09 0.09 0.02 0.08 0.08 6.68%
EPS -0.24 -0.08 -0.08 -0.15 -0.16 -0.07 -0.05 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0202 0.0223 0.0152 0.0191 0.0228 0.0056 17.91%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 -
Price 0.04 0.12 0.13 0.09 0.115 0.10 0.09 -
P/RPS 14.61 40.03 65.85 35.67 233.54 42.46 14.66 -0.04%
P/EPS -7.96 -75.18 -81.58 -21.62 -22.12 -45.45 -22.50 -12.92%
EY -12.56 -1.33 -1.23 -4.62 -4.52 -2.20 -4.44 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.80 2.75 2.21 1.90 1.40 2.04 -9.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/20 28/02/19 28/02/18 21/02/17 28/08/14 29/08/13 29/08/12 -
Price 0.035 0.19 0.13 0.085 0.135 0.10 0.10 -
P/RPS 12.78 63.38 65.85 33.68 274.15 42.46 16.28 -3.17%
P/EPS -6.97 -119.04 -81.58 -20.42 -25.96 -45.45 -25.00 -15.64%
EY -14.36 -0.84 -1.23 -4.90 -3.85 -2.20 -4.00 18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 4.44 2.75 2.08 2.23 1.40 2.26 -12.07%

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