[VSOLAR] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 8.13%
YoY- 48.64%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
Revenue 7,879 3,628 2,387 1,744 1,207 2,261 1,622 33.26%
PBT -24,512 -2,657 -1,889 -3,020 -5,491 -3,638 -4,346 36.92%
Tax -43 -4 0 -2 0 0 0 -
NP -24,555 -2,661 -1,889 -3,022 -5,491 -3,638 -4,346 36.97%
-
NP to SH -24,395 -2,637 -1,774 -2,836 -5,522 -3,437 -4,172 37.82%
-
Tax Rate - - - - - - - -
Total Cost 32,434 6,289 4,276 4,766 6,698 5,899 5,968 36.00%
-
Net Worth 74,240 15,406 15,199 17,370 11,444 14,452 15,950 32.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
Net Worth 74,240 15,406 15,199 17,370 11,444 14,452 15,950 32.23%
NOSH 2,820,718 410,830 386,067 386,067 299,593 294,347 293,200 50.87%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
NP Margin -311.65% -73.35% -79.14% -173.28% -454.93% -160.90% -267.94% -
ROE -32.86% -17.12% -11.67% -16.33% -48.25% -23.78% -26.16% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
RPS 0.35 0.88 0.63 0.46 0.40 0.77 0.55 -7.88%
EPS -1.09 -0.64 -0.47 -0.74 -1.84 -1.17 -1.42 -4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0375 0.0399 0.0456 0.0382 0.0491 0.0544 -8.63%
Adjusted Per Share Value based on latest NOSH - 386,067
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
RPS 0.98 0.45 0.30 0.22 0.15 0.28 0.20 33.47%
EPS -3.03 -0.33 -0.22 -0.35 -0.69 -0.43 -0.52 37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0191 0.0189 0.0216 0.0142 0.0179 0.0198 32.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/15 -
Price 0.03 0.015 0.205 0.105 0.13 0.085 0.07 -
P/RPS 8.54 1.70 32.72 22.93 32.27 11.07 12.65 -6.88%
P/EPS -2.76 -2.34 -44.02 -14.10 -7.05 -7.28 -4.92 -9.96%
EY -36.26 -42.79 -2.27 -7.09 -14.18 -13.74 -20.33 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.40 5.14 2.30 3.40 1.73 1.29 -6.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 CAGR
Date 08/09/21 30/06/20 31/05/19 30/05/18 26/05/17 20/05/16 26/11/15 -
Price 0.01 0.065 0.165 0.10 0.10 0.09 0.08 -
P/RPS 2.85 7.36 26.33 21.84 24.82 11.72 14.46 -25.55%
P/EPS -0.92 -10.13 -35.43 -13.43 -5.43 -7.71 -5.62 -28.02%
EY -108.77 -9.87 -2.82 -7.44 -18.43 -12.97 -17.79 38.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.73 4.14 2.19 2.62 1.83 1.47 -25.07%

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