[VSOLAR] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.57%
YoY- 43.92%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 62 215 314 399 474 1,179 127 -11.25%
PBT -616 -493 -296 -352 -517 -373 -430 6.17%
Tax 0 0 0 0 -8 0 0 -
NP -616 -493 -296 -352 -525 -373 -430 6.17%
-
NP to SH -566 -413 -206 -263 -469 -355 -284 12.17%
-
Tax Rate - - - - - - - -
Total Cost 678 708 610 751 999 1,552 557 3.32%
-
Net Worth 15,564 18,430 4,552 4,640 6,153 8,211 8,069 11.56%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 15,564 18,430 4,552 4,640 6,153 8,211 8,069 11.56%
NOSH 257,272 258,125 102,999 93,928 93,800 93,421 61,739 26.84%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -993.55% -229.30% -94.27% -88.22% -110.76% -31.64% -338.58% -
ROE -3.64% -2.24% -4.52% -5.67% -7.62% -4.32% -3.52% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.02 0.08 0.30 0.42 0.51 1.26 0.21 -32.41%
EPS -0.22 -0.16 -0.20 -0.28 -0.50 -0.38 -0.46 -11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0714 0.0442 0.0494 0.0656 0.0879 0.1307 -12.04%
Adjusted Per Share Value based on latest NOSH - 93,928
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.01 0.03 0.04 0.05 0.06 0.15 0.02 -10.90%
EPS -0.07 -0.05 -0.03 -0.03 -0.06 -0.04 -0.04 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0229 0.0056 0.0058 0.0076 0.0102 0.01 11.57%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.115 0.10 0.09 0.09 0.06 0.10 0.09 -
P/RPS 477.20 120.06 29.52 21.19 11.87 7.92 43.75 48.89%
P/EPS -52.27 -62.50 -45.00 -32.14 -12.00 -26.32 -19.57 17.78%
EY -1.91 -1.60 -2.22 -3.11 -8.33 -3.80 -5.11 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.40 2.04 1.82 0.91 1.14 0.69 18.38%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 24/08/10 24/08/09 28/08/08 -
Price 0.135 0.10 0.10 0.085 0.06 0.07 0.12 -
P/RPS 560.19 120.06 32.80 20.01 11.87 5.55 58.34 45.76%
P/EPS -61.36 -62.50 -50.00 -30.36 -12.00 -18.42 -26.09 15.31%
EY -1.63 -1.60 -2.00 -3.29 -8.33 -5.43 -3.83 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.40 2.26 1.72 0.91 0.80 0.92 15.89%

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