Highlights

[VSOLAR] YoY Quarter Result on 2018-09-30 [#1]

Stock [VSOLAR]: VSOLAR GROUP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     26.04%    YoY -     -362.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 140 331 571 52 392 318 132 0.79%
  YoY % -57.70% -42.03% 998.08% -86.73% 23.27% 140.91% -
  Horiz. % 106.06% 250.76% 432.58% 39.39% 296.97% 240.91% 100.00%
PBT -371 121 -728 -811 -260 -322 -408 -1.26%
  YoY % -406.61% 116.62% 10.23% -211.92% 19.25% 21.08% -
  Horiz. % 90.93% -29.66% 178.43% 198.77% 63.73% 78.92% 100.00%
Tax 0 -2 0 0 0 0 -2 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -371 119 -728 -811 -260 -322 -410 -1.32%
  YoY % -411.76% 116.35% 10.23% -211.92% 19.25% 21.46% -
  Horiz. % 90.49% -29.02% 177.56% 197.80% 63.41% 78.54% 100.00%
NP to SH -355 135 -707 -754 -171 -225 -327 1.10%
  YoY % -362.96% 119.09% 6.23% -340.94% 24.00% 31.19% -
  Horiz. % 108.56% -41.28% 216.21% 230.58% 52.29% 68.81% 100.00%
Tax Rate - % 1.65 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 511 212 1,299 863 652 640 542 -0.78%
  YoY % 141.04% -83.68% 50.52% 32.36% 1.88% 18.08% -
  Horiz. % 94.28% 39.11% 239.67% 159.23% 120.30% 118.08% 100.00%
Net Worth 16,570 15,221 12,702 16,302 17,832 4,704 4,933 17.52%
  YoY % 8.87% 19.83% -22.08% -8.58% 279.06% -4.63% -
  Horiz. % 335.91% 308.56% 257.50% 330.47% 361.50% 95.37% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 16,570 15,221 12,702 16,302 17,832 4,704 4,933 17.52%
  YoY % 8.87% 19.83% -22.08% -8.58% 279.06% -4.63% -
  Horiz. % 335.91% 308.56% 257.50% 330.47% 361.50% 95.37% 100.00%
NOSH 380,935 337,500 299,593 260,000 244,285 102,272 93,428 20.59%
  YoY % 12.87% 12.65% 15.23% 6.43% 138.86% 9.47% -
  Horiz. % 407.73% 361.24% 320.67% 278.29% 261.47% 109.47% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -265.00 % 35.95 % -127.50 % -1,559.62 % -66.33 % -101.26 % -310.61 % -2.09%
  YoY % -837.13% 128.20% 91.82% -2,251.30% 34.50% 67.40% -
  Horiz. % 85.32% -11.57% 41.05% 502.12% 21.35% 32.60% 100.00%
ROE -2.14 % 0.89 % -5.57 % -4.63 % -0.96 % -4.78 % -6.63 % -13.98%
  YoY % -340.45% 115.98% -20.30% -382.29% 79.92% 27.90% -
  Horiz. % 32.28% -13.42% 84.01% 69.83% 14.48% 72.10% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.04 0.10 0.19 0.02 0.16 0.31 0.14 -15.37%
  YoY % -60.00% -47.37% 850.00% -87.50% -48.39% 121.43% -
  Horiz. % 28.57% 71.43% 135.71% 14.29% 114.29% 221.43% 100.00%
EPS -0.09 0.04 -0.24 -0.29 -0.07 -0.22 -0.35 -16.55%
  YoY % -325.00% 116.67% 17.24% -314.29% 68.18% 37.14% -
  Horiz. % 25.71% -11.43% 68.57% 82.86% 20.00% 62.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0435 0.0451 0.0424 0.0627 0.0730 0.0460 0.0528 -2.55%
  YoY % -3.55% 6.37% -32.38% -14.11% 58.70% -12.88% -
  Horiz. % 82.39% 85.42% 80.30% 118.75% 138.26% 87.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 386,067
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.04 0.09 0.15 0.01 0.10 0.08 0.03 3.91%
  YoY % -55.56% -40.00% 1,400.00% -90.00% 25.00% 166.67% -
  Horiz. % 133.33% 300.00% 500.00% 33.33% 333.33% 266.67% 100.00%
EPS -0.09 0.03 -0.18 -0.20 -0.04 -0.06 -0.08 1.58%
  YoY % -400.00% 116.67% 10.00% -400.00% 33.33% 25.00% -
  Horiz. % 112.50% -37.50% 225.00% 250.00% 50.00% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0429 0.0394 0.0329 0.0422 0.0462 0.0122 0.0128 17.48%
  YoY % 8.88% 19.76% -22.04% -8.66% 278.69% -4.69% -
  Horiz. % 335.16% 307.81% 257.03% 329.69% 360.94% 95.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1150 0.1150 0.0850 0.1250 0.0900 0.0900 0.0950 -
P/RPS 312.91 117.26 44.60 625.00 56.09 28.95 67.24 22.73%
  YoY % 166.85% 162.91% -92.86% 1,014.28% 93.75% -56.95% -
  Horiz. % 465.36% 174.39% 66.33% 929.51% 83.42% 43.05% 100.00%
P/EPS -123.40 287.50 -36.02 -43.10 -128.57 -40.91 -27.14 22.35%
  YoY % -142.92% 898.17% 16.43% 66.48% -214.28% -50.74% -
  Horiz. % 454.68% -1,059.32% 132.72% 158.81% 473.73% 150.74% 100.00%
EY -0.81 0.35 -2.78 -2.32 -0.78 -2.44 -3.68 -18.26%
  YoY % -331.43% 112.59% -19.83% -197.44% 68.03% 33.70% -
  Horiz. % 22.01% -9.51% 75.54% 63.04% 21.20% 66.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.64 2.55 2.00 1.99 1.23 1.96 1.80 5.23%
  YoY % 3.53% 27.50% 0.50% 61.79% -37.24% 8.89% -
  Horiz. % 146.67% 141.67% 111.11% 110.56% 68.33% 108.89% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/11/18 27/11/17 28/11/16 28/05/14 30/05/13 31/05/12 27/05/11 -
Price 0.0950 0.1250 0.0700 0.1150 0.1000 0.0900 0.0800 -
P/RPS 258.49 127.45 36.73 575.00 62.32 28.95 56.62 22.42%
  YoY % 102.82% 246.99% -93.61% 822.66% 115.27% -48.87% -
  Horiz. % 456.53% 225.10% 64.87% 1,015.54% 110.07% 51.13% 100.00%
P/EPS -101.94 312.50 -29.66 -39.66 -142.86 -40.91 -22.86 22.04%
  YoY % -132.62% 1,153.61% 25.21% 72.24% -249.21% -78.96% -
  Horiz. % 445.93% -1,367.02% 129.75% 173.49% 624.93% 178.96% 100.00%
EY -0.98 0.32 -3.37 -2.52 -0.70 -2.44 -4.38 -18.08%
  YoY % -406.25% 109.50% -33.73% -260.00% 71.31% 44.29% -
  Horiz. % 22.37% -7.31% 76.94% 57.53% 15.98% 55.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.18 2.77 1.65 1.83 1.37 1.96 1.52 4.92%
  YoY % -21.30% 67.88% -9.84% 33.58% -30.10% 28.95% -
  Horiz. % 143.42% 182.24% 108.55% 120.39% 90.13% 128.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers