[VSOLAR] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.44%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,179 1,471 1,526 863 1,343 1,686 906 17.29%
PBT -5,842 -3,743 -3,783 -1,869 -1,497 -1,506 -2,467 16.96%
Tax 0 0 0 0 0 0 -2 -
NP -5,842 -3,743 -3,783 -1,869 -1,497 -1,506 -2,469 16.94%
-
NP to SH -5,765 -3,530 -3,529 -1,576 -1,269 -1,196 -1,817 23.35%
-
Tax Rate - - - - - - - -
Total Cost 8,021 5,214 5,309 2,732 2,840 3,192 3,375 17.04%
-
Net Worth 13,311 15,423 15,526 16,839 10,718 5,175 5,519 17.35%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 13,311 15,423 15,526 16,839 10,718 5,175 5,519 17.35%
NOSH 299,126 300,645 266,779 256,315 145,438 96,190 95,999 22.94%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -268.10% -254.45% -247.90% -216.57% -111.47% -89.32% -272.52% -
ROE -43.31% -22.89% -22.73% -9.36% -11.84% -23.11% -32.92% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.73 0.49 0.57 0.34 0.92 1.75 0.94 -4.49%
EPS -1.93 -1.17 -1.32 -0.61 -0.87 -1.24 -1.89 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0513 0.0582 0.0657 0.0737 0.0538 0.0575 -4.55%
Adjusted Per Share Value based on latest NOSH - 256,315
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.44 0.30 0.31 0.17 0.27 0.34 0.18 17.64%
EPS -1.16 -0.71 -0.71 -0.32 -0.26 -0.24 -0.37 23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0311 0.0313 0.034 0.0216 0.0104 0.0111 17.45%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.085 0.085 0.11 0.12 0.10 0.07 0.06 -
P/RPS 11.67 17.37 19.23 35.64 10.83 3.99 6.36 11.66%
P/EPS -4.41 -7.24 -8.32 -19.52 -11.46 -5.63 -3.17 6.18%
EY -22.67 -13.81 -12.03 -5.12 -8.73 -17.76 -31.55 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.66 1.89 1.83 1.36 1.30 1.04 11.68%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/16 25/02/16 26/02/15 27/02/14 26/02/13 29/02/12 25/02/11 -
Price 0.095 0.07 0.175 0.12 0.085 0.09 0.10 -
P/RPS 13.04 14.31 30.59 35.64 9.20 5.13 10.60 3.83%
P/EPS -4.93 -5.96 -13.23 -19.52 -9.74 -7.24 -5.28 -1.23%
EY -20.29 -16.77 -7.56 -5.12 -10.27 -13.82 -18.93 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.36 3.01 1.83 1.15 1.67 1.74 3.74%

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