[VSOLAR] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.74%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 964 528 906 1,046 1,340 784 3,512 -57.86%
PBT -1,620 -1,632 -2,578 -3,173 -2,634 -3,196 -2,740 -29.62%
Tax 0 -8 -1 -13 -16 0 -13 -
NP -1,620 -1,640 -2,579 -3,186 -2,650 -3,196 -2,753 -29.84%
-
NP to SH -1,278 -1,308 1,927 -2,360 -2,112 -2,344 -2,538 -36.78%
-
Tax Rate - - - - - - - -
Total Cost 2,584 2,168 3,485 4,233 3,990 3,980 6,265 -44.68%
-
Net Worth 4,574 4,933 6,134 5,403 6,130 6,576 7,175 -25.98%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,574 4,933 6,134 5,403 6,130 6,576 7,175 -25.98%
NOSH 92,608 93,428 93,230 93,157 93,451 93,015 93,183 -0.41%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -168.05% -310.61% -284.66% -304.46% -197.76% -407.65% -78.39% -
ROE -27.94% -26.52% 31.41% -43.68% -34.45% -35.64% -35.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.04 0.57 0.97 1.12 1.43 0.84 3.77 -57.72%
EPS -1.38 -1.40 -2.07 -2.53 -2.26 -2.52 -2.72 -36.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0528 0.0658 0.058 0.0656 0.0707 0.077 -25.67%
Adjusted Per Share Value based on latest NOSH - 92,727
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.12 0.07 0.11 0.13 0.17 0.10 0.44 -58.04%
EPS -0.16 -0.16 0.24 -0.29 -0.26 -0.29 -0.31 -35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0061 0.0076 0.0067 0.0076 0.0082 0.0089 -25.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.095 0.06 0.06 0.06 0.08 0.10 -
P/RPS 8.65 16.81 6.17 5.34 4.18 9.49 2.65 120.52%
P/EPS -6.52 -6.79 2.90 -2.37 -2.65 -3.17 -3.67 46.84%
EY -15.33 -14.74 34.45 -42.22 -37.67 -31.50 -27.24 -31.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.80 0.91 1.03 0.91 1.13 1.30 25.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 23/11/10 24/08/10 27/05/10 25/02/10 -
Price 0.085 0.08 0.10 0.06 0.06 0.07 0.11 -
P/RPS 8.17 14.16 10.29 5.34 4.18 8.30 2.92 98.93%
P/EPS -6.16 -5.71 4.84 -2.37 -2.65 -2.78 -4.04 32.57%
EY -16.24 -17.50 20.67 -42.22 -37.67 -36.00 -24.76 -24.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 1.52 1.03 0.91 0.99 1.43 13.13%

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