[VSOLAR] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.99%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,584 3,006 3,004 2,988 3,025 2,942 0 -
PBT 498 1,049 1,208 1,336 1,827 1,862 0 -
Tax -83 -62 -50 -24 -1,404 -1,870 0 -
NP 415 986 1,158 1,312 423 -8 0 -
-
NP to SH 415 986 1,158 1,312 1,822 1,857 0 -
-
Tax Rate 16.67% 5.91% 4.14% 1.80% 76.85% 100.43% - -
Total Cost 2,169 2,020 1,846 1,676 2,602 2,950 0 -
-
Net Worth 14,810 12,195 12,000 11,808 13,810 115,618 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 14,810 12,195 12,000 11,808 13,810 115,618 0 -
NOSH 92,222 93,670 93,387 93,714 107,810 2,321,666 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.06% 32.82% 38.55% 43.91% 13.98% -0.27% 0.00% -
ROE 2.80% 8.09% 9.65% 11.11% 13.19% 1.61% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.80 3.21 3.22 3.19 2.81 0.13 0.00 -
EPS 0.45 1.05 1.24 1.40 1.69 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1302 0.1285 0.126 0.1281 0.0498 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.32 0.37 0.37 0.37 0.38 0.37 0.00 -
EPS 0.05 0.12 0.14 0.16 0.23 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0151 0.0149 0.0147 0.0171 0.1435 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.17 0.22 0.26 0.54 0.84 0.00 0.00 -
P/RPS 6.07 6.85 8.08 16.94 29.94 0.00 0.00 -
P/EPS 37.78 20.89 20.97 38.57 49.70 0.00 0.00 -
EY 2.65 4.79 4.77 2.59 2.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.69 2.02 4.29 6.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 18/11/05 05/09/05 17/05/05 21/02/05 17/12/04 - -
Price 0.22 0.18 0.19 0.30 0.82 0.00 0.00 -
P/RPS 7.85 5.61 5.91 9.41 29.22 0.00 0.00 -
P/EPS 48.89 17.09 15.32 21.43 48.52 0.00 0.00 -
EY 2.05 5.85 6.53 4.67 2.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.38 1.48 2.38 6.40 0.00 0.00 -

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 & 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