[VSOLAR] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.21%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,781 370 1,318 1,787 767 2,672 2,624 -5.02%
PBT -5,317 -2,543 -1,632 -1,364 -1,911 -2,930 -4,553 2.08%
Tax 0 0 0 2 4 -8 0 -
NP -5,317 -2,543 -1,632 -1,362 -1,907 -2,938 -4,553 2.08%
-
NP to SH -5,347 -2,312 -1,422 -1,037 -1,352 -2,619 -3,997 3.95%
-
Tax Rate - - - - - - - -
Total Cost 7,098 2,913 2,950 3,149 2,674 5,610 7,177 -0.14%
-
Net Worth 12,223 15,564 18,430 4,552 4,640 6,153 8,211 5.44%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 12,223 15,564 18,430 4,552 4,640 6,153 8,211 5.44%
NOSH 299,593 257,272 258,125 102,999 93,928 93,800 93,421 16.78%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -298.54% -687.30% -123.82% -76.22% -248.63% -109.96% -173.51% -
ROE -43.74% -14.85% -7.72% -22.78% -29.14% -42.56% -48.67% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.59 0.14 0.51 1.73 0.82 2.85 2.81 -18.76%
EPS -1.78 -0.90 -0.55 -1.01 -1.44 -2.79 -4.28 -11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0605 0.0714 0.0442 0.0494 0.0656 0.0879 -9.71%
Adjusted Per Share Value based on latest NOSH - 102,999
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.22 0.05 0.16 0.22 0.10 0.33 0.33 -5.25%
EPS -0.66 -0.29 -0.18 -0.13 -0.17 -0.33 -0.50 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0193 0.0229 0.0056 0.0058 0.0076 0.0102 5.45%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.09 0.115 0.10 0.09 0.09 0.06 0.10 -
P/RPS 15.14 79.96 19.58 5.19 11.02 2.11 3.56 21.25%
P/EPS -5.04 -12.80 -18.15 -8.94 -6.25 -2.15 -2.34 10.75%
EY -19.83 -7.81 -5.51 -11.19 -15.99 -46.54 -42.78 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.90 1.40 2.04 1.82 0.91 1.14 9.21%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/02/17 28/08/14 29/08/13 29/08/12 25/08/11 24/08/10 24/08/09 -
Price 0.085 0.135 0.10 0.10 0.085 0.06 0.07 -
P/RPS 14.30 93.87 19.58 5.76 10.41 2.11 2.49 26.20%
P/EPS -4.76 -15.02 -18.15 -9.93 -5.91 -2.15 -1.64 15.24%
EY -21.00 -6.66 -5.51 -10.07 -16.93 -46.54 -61.12 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.23 1.40 2.26 1.72 0.91 0.80 13.56%

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