[VSOLAR] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.18%
YoY- 30.91%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 863 1,343 1,686 906 3,511 1,367 951 -1.60%
PBT -1,869 -1,497 -1,506 -2,467 -2,842 -3,936 -1,069 9.74%
Tax 0 0 0 -2 0 15 0 -
NP -1,869 -1,497 -1,506 -2,469 -2,842 -3,921 -1,069 9.74%
-
NP to SH -1,576 -1,269 -1,196 -1,817 -2,630 -3,381 -1,069 6.67%
-
Tax Rate - - - - - - - -
Total Cost 2,732 2,840 3,192 3,375 6,353 5,288 2,020 5.15%
-
Net Worth 16,839 10,718 5,175 5,519 6,685 9,298 12,774 4.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,839 10,718 5,175 5,519 6,685 9,298 12,774 4.70%
NOSH 256,315 145,438 96,190 95,999 92,857 93,173 94,347 18.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -216.57% -111.47% -89.32% -272.52% -80.95% -286.83% -112.41% -
ROE -9.36% -11.84% -23.11% -32.92% -39.34% -36.36% -8.37% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.34 0.92 1.75 0.94 3.78 1.47 1.01 -16.58%
EPS -0.61 -0.87 -1.24 -1.89 -2.83 -3.63 -1.13 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0737 0.0538 0.0575 0.072 0.0998 0.1354 -11.34%
Adjusted Per Share Value based on latest NOSH - 95,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.11 0.17 0.21 0.11 0.44 0.17 0.12 -1.43%
EPS -0.20 -0.16 -0.15 -0.23 -0.33 -0.42 -0.13 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0133 0.0064 0.0069 0.0083 0.0115 0.0159 4.65%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.12 0.10 0.07 0.06 0.10 0.07 0.16 -
P/RPS 35.64 10.83 3.99 6.36 2.64 4.77 15.87 14.42%
P/EPS -19.52 -11.46 -5.63 -3.17 -3.53 -1.93 -14.12 5.54%
EY -5.12 -8.73 -17.76 -31.55 -28.32 -51.84 -7.08 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.36 1.30 1.04 1.39 0.70 1.18 7.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 29/02/12 25/02/11 25/02/10 24/02/09 29/02/08 -
Price 0.12 0.085 0.09 0.10 0.11 0.06 0.14 -
P/RPS 35.64 9.20 5.13 10.60 2.91 4.09 13.89 16.98%
P/EPS -19.52 -9.74 -7.24 -5.28 -3.88 -1.65 -12.36 7.90%
EY -5.12 -10.27 -13.82 -18.93 -25.75 -60.48 -8.09 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.15 1.67 1.74 1.53 0.60 1.03 10.04%

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