[VSOLAR] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 81.81%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 571 52 392 318 132 196 330 7.57%
PBT -728 -811 -260 -322 -408 -799 -855 -2.11%
Tax 0 0 0 0 -2 0 0 -
NP -728 -811 -260 -322 -410 -799 -855 -2.11%
-
NP to SH -707 -754 -171 -225 -327 -586 -711 -0.07%
-
Tax Rate - - - - - - - -
Total Cost 1,299 863 652 640 542 995 1,185 1.23%
-
Net Worth 12,702 16,302 17,832 4,704 4,933 6,576 8,513 5.47%
Dividend
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 12,702 16,302 17,832 4,704 4,933 6,576 8,513 5.47%
NOSH 333,521 260,000 244,285 102,272 93,428 93,015 93,552 18.45%
Ratio Analysis
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -127.50% -1,559.62% -66.33% -101.26% -310.61% -407.65% -259.09% -
ROE -5.57% -4.63% -0.96% -4.78% -6.63% -8.91% -8.35% -
Per Share
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.19 0.02 0.16 0.31 0.14 0.21 0.35 -7.81%
EPS -0.24 -0.29 -0.07 -0.22 -0.35 -0.63 -0.76 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0627 0.073 0.046 0.0528 0.0707 0.091 -9.67%
Adjusted Per Share Value based on latest NOSH - 102,272
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.12 0.01 0.08 0.06 0.03 0.04 0.07 7.44%
EPS -0.14 -0.15 -0.03 -0.05 -0.07 -0.12 -0.14 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0329 0.036 0.0095 0.01 0.0133 0.0172 5.44%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.085 0.125 0.09 0.09 0.095 0.08 0.05 -
P/RPS 44.60 625.00 56.09 28.95 67.24 37.97 14.17 16.50%
P/EPS -36.02 -43.10 -128.57 -40.91 -27.14 -12.70 -6.58 25.41%
EY -2.78 -2.32 -0.78 -2.44 -3.68 -7.88 -15.20 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.99 1.23 1.96 1.80 1.13 0.55 18.76%
Price Multiplier on Announcement Date
30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/11/16 28/05/14 30/05/13 31/05/12 27/05/11 27/05/10 28/05/09 -
Price 0.07 0.115 0.10 0.09 0.08 0.07 0.09 -
P/RPS 36.73 575.00 62.32 28.95 56.62 33.22 25.51 4.97%
P/EPS -29.66 -39.66 -142.86 -40.91 -22.86 -11.11 -11.84 13.01%
EY -3.37 -2.52 -0.70 -2.44 -4.38 -9.00 -8.44 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.83 1.37 1.96 1.52 0.99 0.99 7.04%

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