[VSOLAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -78.03%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 980 1,214 1,568 1,293 1,244 1,262 1,272 -15.94%
PBT -1,725 -1,470 -1,040 -1,647 -1,065 -1,196 -1,288 21.48%
Tax 0 0 0 -22 0 0 0 -
NP -1,725 -1,470 -1,040 -1,669 -1,065 -1,196 -1,288 21.48%
-
NP to SH -1,418 -1,134 -684 -1,448 -813 -822 -900 35.36%
-
Tax Rate - - - - - - - -
Total Cost 2,705 2,684 2,608 2,962 2,309 2,458 2,560 3.73%
-
Net Worth 18,036 18,401 17,832 8,345 -4,373 4,541 4,704 144.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 18,036 18,401 17,832 8,345 -4,373 4,541 4,704 144.77%
NOSH 259,512 257,727 244,285 113,385 103,389 102,749 102,272 85.93%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -176.05% -121.09% -66.33% -129.08% -85.64% -94.77% -101.26% -
ROE -7.87% -6.16% -3.84% -17.35% 0.00% -18.10% -19.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.38 0.47 0.64 1.14 1.20 1.23 1.24 -54.51%
EPS -0.55 -0.44 -0.28 -1.26 -0.79 -0.80 -0.88 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0714 0.073 0.0736 -0.0423 0.0442 0.046 31.63%
Adjusted Per Share Value based on latest NOSH - 145,438
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.12 0.15 0.19 0.16 0.15 0.16 0.16 -17.43%
EPS -0.18 -0.14 -0.08 -0.18 -0.10 -0.10 -0.11 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.0228 0.0221 0.0104 -0.0054 0.0056 0.0058 145.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.10 0.09 0.10 0.10 0.09 0.09 -
P/RPS 31.78 21.23 14.02 8.77 8.31 7.33 7.24 167.84%
P/EPS -21.95 -22.73 -32.14 -7.83 -12.71 -11.25 -10.23 66.27%
EY -4.56 -4.40 -3.11 -12.77 -7.87 -8.89 -9.78 -39.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.40 1.23 1.36 0.00 2.04 1.96 -7.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.13 0.10 0.10 0.085 0.10 0.10 0.09 -
P/RPS 34.43 21.23 15.58 7.45 8.31 8.14 7.24 182.52%
P/EPS -23.78 -22.73 -35.71 -6.66 -12.71 -12.50 -10.23 75.38%
EY -4.21 -4.40 -2.80 -15.02 -7.87 -8.00 -9.78 -42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.40 1.37 1.15 0.00 2.26 1.96 -3.08%

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