[VSOLAR] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.25%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 523 1,417 1,872 842 3,377 1,572 873 -8.18%
PBT -2,420 -1,435 -1,420 -2,076 -2,786 -4,610 -1,021 15.46%
Tax 0 0 2 -4 0 0 12 -
NP -2,420 -1,435 -1,418 -2,080 -2,786 -4,610 -1,009 15.68%
-
NP to SH -2,159 -1,215 -1,094 -1,558 -2,505 -3,926 -1,009 13.51%
-
Tax Rate - - - - - - - -
Total Cost 2,943 2,852 3,290 2,922 6,163 6,182 1,882 7.73%
-
Net Worth 16,302 17,832 4,704 4,933 6,576 8,513 12,339 4.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 16,302 17,832 4,704 4,933 6,576 8,513 12,339 4.74%
NOSH 260,000 244,285 102,272 93,428 93,015 93,552 92,222 18.84%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -462.72% -101.27% -75.75% -247.03% -82.50% -293.26% -115.58% -
ROE -13.24% -6.81% -23.25% -31.58% -38.09% -46.12% -8.18% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.20 0.58 1.83 0.90 3.63 1.68 0.95 -22.86%
EPS -0.83 -0.50 -1.07 -1.67 -2.69 -4.20 -1.09 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.073 0.046 0.0528 0.0707 0.091 0.1338 -11.86%
Adjusted Per Share Value based on latest NOSH - 93,428
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.11 0.29 0.38 0.17 0.68 0.32 0.18 -7.87%
EPS -0.44 -0.25 -0.22 -0.31 -0.51 -0.79 -0.20 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.036 0.0095 0.01 0.0133 0.0172 0.0249 4.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.125 0.09 0.09 0.095 0.08 0.05 0.12 -
P/RPS 62.14 15.52 4.92 10.54 2.20 2.98 12.68 30.31%
P/EPS -15.05 -18.10 -8.41 -5.70 -2.97 -1.19 -10.97 5.40%
EY -6.64 -5.53 -11.89 -17.55 -33.66 -83.93 -9.12 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.23 1.96 1.80 1.13 0.55 0.90 14.13%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 31/05/12 27/05/11 27/05/10 28/05/09 26/05/08 -
Price 0.115 0.10 0.09 0.08 0.07 0.09 0.11 -
P/RPS 57.17 17.24 4.92 8.88 1.93 5.36 11.62 30.39%
P/EPS -13.85 -20.11 -8.41 -4.80 -2.60 -2.14 -10.05 5.48%
EY -7.22 -4.97 -11.89 -20.84 -38.47 -46.63 -9.95 -5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.37 1.96 1.52 0.99 0.99 0.82 14.30%

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