[VSOLAR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.48%
YoY- 23.69%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 982 504 500 1,000 1,102 1,420 812 13.47%
PBT -1,524 -1,206 -724 -992 -1,142 -764 -916 40.27%
Tax 0 0 60 -16 4 6 12 -
NP -1,524 -1,206 -664 -1,008 -1,138 -758 -904 41.51%
-
NP to SH -1,150 -914 -664 -1,008 -1,138 -758 -904 17.35%
-
Tax Rate - - - - - - - -
Total Cost 2,506 1,710 1,164 2,008 2,241 2,178 1,716 28.63%
-
Net Worth 11,720 9,189 12,339 12,598 12,735 13,154 13,559 -9.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 11,720 9,189 12,339 12,598 12,735 13,154 13,559 -9.23%
NOSH 92,795 70,307 92,222 92,909 92,826 92,439 94,166 -0.97%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -155.09% -239.29% -132.80% -100.80% -103.26% -53.38% -111.33% -
ROE -9.82% -9.95% -5.38% -8.00% -8.94% -5.76% -6.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.06 0.72 0.54 1.08 1.19 1.54 0.86 14.91%
EPS -1.24 -1.30 -0.72 -1.08 -1.23 -0.82 -0.96 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1263 0.1307 0.1338 0.1356 0.1372 0.1423 0.144 -8.35%
Adjusted Per Share Value based on latest NOSH - 94,347
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.12 0.06 0.06 0.12 0.14 0.18 0.10 12.88%
EPS -0.14 -0.11 -0.08 -0.13 -0.14 -0.09 -0.11 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0145 0.0114 0.0153 0.0156 0.0158 0.0163 0.0168 -9.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.09 0.12 0.16 0.15 0.16 0.14 -
P/RPS 7.55 12.55 22.13 14.87 12.63 10.42 16.24 -39.90%
P/EPS -6.45 -6.92 -16.67 -14.75 -12.23 -19.51 -14.58 -41.85%
EY -15.50 -14.44 -6.00 -6.78 -8.18 -5.13 -6.86 71.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.90 1.18 1.09 1.12 0.97 -24.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 26/05/08 29/02/08 27/11/07 20/08/07 25/05/07 -
Price 0.07 0.12 0.11 0.14 0.13 0.25 0.14 -
P/RPS 6.61 16.74 20.29 13.01 10.94 16.27 16.24 -44.98%
P/EPS -5.65 -9.23 -15.28 -12.90 -10.60 -30.49 -14.58 -46.75%
EY -17.71 -10.83 -6.55 -7.75 -9.44 -3.28 -6.86 87.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.92 0.82 1.03 0.95 1.76 0.97 -31.42%

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