[VSOLAR] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -77.43%
YoY- 53.29%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,051 752 331 1,716 1,042 756 571 50.24%
PBT -1,260 -636 121 -3,917 -2,158 -1,285 -728 44.20%
Tax -2 -2 -2 0 0 0 0 -
NP -1,262 -638 119 -3,917 -2,158 -1,285 -728 44.35%
-
NP to SH -1,208 -607 135 -3,726 -2,100 -1,247 -707 42.96%
-
Tax Rate - - 1.65% - - - - -
Total Cost 2,313 1,390 212 5,633 3,200 2,041 1,299 46.95%
-
Net Worth 17,370 17,980 15,221 14,522 11,444 12,223 12,702 23.22%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 17,370 17,980 15,221 14,522 11,444 12,223 12,702 23.22%
NOSH 386,067 386,067 337,500 373,521 333,521 333,521 333,521 10.25%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -120.08% -84.84% 35.95% -228.26% -207.10% -169.97% -127.50% -
ROE -6.95% -3.38% 0.89% -25.66% -18.35% -10.20% -5.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.28 0.20 0.10 0.51 0.35 0.25 0.19 29.53%
EPS -0.32 -0.16 0.04 -1.12 -0.70 -0.42 -0.24 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0472 0.0451 0.0435 0.0382 0.0408 0.0424 4.97%
Adjusted Per Share Value based on latest NOSH - 373,521
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.21 0.15 0.07 0.35 0.21 0.15 0.12 45.26%
EPS -0.24 -0.12 0.03 -0.75 -0.42 -0.25 -0.14 43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0363 0.0307 0.0293 0.0231 0.0247 0.0256 23.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.13 0.115 0.105 0.13 0.09 0.085 -
P/RPS 38.06 65.85 117.26 20.43 37.38 35.67 44.60 -10.04%
P/EPS -33.11 -81.58 287.50 -9.41 -18.55 -21.62 -36.02 -5.46%
EY -3.02 -1.23 0.35 -10.63 -5.39 -4.62 -2.78 5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.75 2.55 2.41 3.40 2.21 2.00 9.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 30/08/17 26/05/17 21/02/17 28/11/16 -
Price 0.10 0.13 0.125 0.105 0.10 0.085 0.07 -
P/RPS 36.25 65.85 127.45 20.43 28.75 33.68 36.73 -0.87%
P/EPS -31.53 -81.58 312.50 -9.41 -14.27 -20.42 -29.66 4.16%
EY -3.17 -1.23 0.32 -10.63 -7.01 -4.90 -3.37 -4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.75 2.77 2.41 2.62 2.08 1.65 20.79%

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