[VSOLAR] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 18.61%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,622 772 1,095 1,769 1,021 2,156 2,770 -8.52%
PBT -4,346 -2,695 -2,179 -1,183 -1,040 -3,360 -4,646 -1.10%
Tax 0 0 0 2 6 -10 0 -
NP -4,346 -2,695 -2,179 -1,181 -1,034 -3,370 -4,646 -1.10%
-
NP to SH -4,172 -2,451 -1,909 -844 -840 -2,679 -4,245 -0.28%
-
Tax Rate - - - - - - - -
Total Cost 5,968 3,467 3,274 2,950 2,055 5,526 7,416 -3.55%
-
Net Worth 15,950 16,880 18,143 0 4,783 5,378 7,633 13.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 15,950 16,880 18,143 0 4,783 5,378 7,633 13.06%
NOSH 293,200 264,583 261,052 102,999 91,818 92,727 93,428 20.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -267.94% -349.09% -199.00% -66.76% -101.27% -156.31% -167.73% -
ROE -26.16% -14.52% -10.52% 0.00% -17.56% -49.81% -55.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.55 0.29 0.42 1.72 1.11 2.33 2.96 -24.45%
EPS -1.42 -0.93 -0.73 -0.82 -0.91 -2.89 -4.54 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0638 0.0695 0.00 0.0521 0.058 0.0817 -6.55%
Adjusted Per Share Value based on latest NOSH - 102,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.20 0.10 0.14 0.22 0.13 0.27 0.34 -8.46%
EPS -0.52 -0.30 -0.24 -0.10 -0.10 -0.33 -0.53 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0209 0.0225 0.00 0.0059 0.0067 0.0095 13.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.07 0.185 0.12 0.10 0.07 0.06 0.07 -
P/RPS 12.65 63.40 28.61 5.82 6.30 2.58 2.36 32.27%
P/EPS -4.92 -19.97 -16.41 -12.20 -7.65 -2.08 -1.54 21.34%
EY -20.33 -5.01 -6.09 -8.19 -13.07 -48.15 -64.91 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.90 1.73 0.00 1.34 1.03 0.86 6.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 28/11/13 29/11/12 23/11/11 23/11/10 19/11/09 -
Price 0.08 0.16 0.13 0.10 0.09 0.06 0.09 -
P/RPS 14.46 54.84 30.99 5.82 8.09 2.58 3.04 29.66%
P/EPS -5.62 -17.27 -17.78 -12.20 -9.84 -2.08 -1.98 18.98%
EY -17.79 -5.79 -5.63 -8.19 -10.17 -48.15 -50.48 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.51 1.87 0.00 1.73 1.03 1.10 4.94%

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