[VSOLAR] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -9.12%
YoY- -15.65%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 10,258 6,256 9,278 15,236 7,727 9,360 7,386 24.55%
PBT -26,463 -35,153 -50,910 -37,144 -33,999 -30,750 -38,780 -22.54%
Tax -75 -37 -54 -100 -125 -34 -30 84.51%
NP -26,538 -35,190 -50,964 -37,244 -34,124 -30,785 -38,810 -22.43%
-
NP to SH -26,534 -35,188 -50,962 -37,236 -34,125 -30,836 -38,808 -22.44%
-
Tax Rate - - - - - - - -
Total Cost 36,796 41,446 60,242 52,480 41,851 40,145 46,196 -14.10%
-
Net Worth 106,456 105,795 102,569 106,762 84,980 74,240 55,472 54.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 106,456 105,795 102,569 106,762 84,980 74,240 55,472 54.61%
NOSH 4,834,933 4,834,933 4,666,933 4,566,933 3,666,933 2,820,718 2,452,135 57.43%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -258.71% -562.51% -549.30% -244.45% -441.62% -328.90% -525.45% -
ROE -24.92% -33.26% -49.69% -34.88% -40.16% -41.54% -69.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.21 0.13 0.20 0.35 0.26 0.42 0.43 -38.06%
EPS -0.57 -0.77 -1.14 -0.88 -1.43 -1.40 -3.82 -71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.022 0.0223 0.0247 0.0281 0.0331 0.0326 -23.11%
Adjusted Per Share Value based on latest NOSH - 4,566,933
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.27 0.78 1.15 1.89 0.96 1.16 0.92 24.05%
EPS -3.29 -4.37 -6.32 -4.62 -4.23 -3.83 -4.82 -22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1313 0.1273 0.1325 0.1055 0.0921 0.0688 54.66%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.005 0.01 0.015 0.015 0.01 0.03 0.04 -
P/RPS 2.36 7.69 7.44 4.26 3.91 7.19 9.22 -59.78%
P/EPS -0.91 -1.37 -1.35 -1.74 -0.89 -2.18 -1.75 -35.41%
EY -109.67 -73.17 -73.87 -57.43 -112.84 -45.83 -57.02 54.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.67 0.61 0.36 0.91 1.23 -67.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 08/09/21 31/03/21 -
Price 0.005 0.01 0.015 0.02 0.015 0.01 0.03 -
P/RPS 2.36 7.69 7.44 5.67 5.87 2.40 6.91 -51.23%
P/EPS -0.91 -1.37 -1.35 -2.32 -1.33 -0.73 -1.32 -22.01%
EY -109.67 -73.17 -73.87 -43.07 -75.23 -137.48 -76.02 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.67 0.81 0.53 0.30 0.92 -60.41%

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