[VSOLAR] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 78.1%
YoY- -362.96%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,989 1,284 1,142 140 2,154 1,051 752 151.55%
PBT -1,566 -1,274 -643 -371 -1,801 -1,260 -636 82.64%
Tax -4 0 0 0 -2 -2 -2 58.94%
NP -1,570 -1,274 -643 -371 -1,803 -1,262 -638 82.57%
-
NP to SH -1,539 -1,219 -608 -355 -1,621 -1,208 -607 86.25%
-
Tax Rate - - - - - - - -
Total Cost 4,559 2,558 1,785 511 3,957 2,313 1,390 121.23%
-
Net Worth 14,856 15,199 16,304 16,570 16,951 17,370 17,980 -11.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 14,856 15,199 16,304 16,570 16,951 17,370 17,980 -11.97%
NOSH 386,067 386,067 386,067 386,067 386,067 386,067 386,067 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -52.53% -99.22% -56.30% -265.00% -83.70% -120.08% -84.84% -
ROE -10.36% -8.02% -3.73% -2.14% -9.56% -6.95% -3.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.78 0.34 0.30 0.04 0.57 0.28 0.20 148.38%
EPS -0.40 -0.32 -0.16 -0.09 -0.43 -0.32 -0.16 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0399 0.0428 0.0435 0.0445 0.0456 0.0472 -11.97%
Adjusted Per Share Value based on latest NOSH - 386,067
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.60 0.26 0.23 0.03 0.43 0.21 0.15 152.62%
EPS -0.31 -0.25 -0.12 -0.07 -0.33 -0.24 -0.12 88.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0307 0.0329 0.0334 0.0342 0.035 0.0363 -11.96%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.19 0.205 0.12 0.115 0.11 0.105 0.13 -
P/RPS 24.21 60.82 40.03 312.91 19.45 38.06 65.85 -48.77%
P/EPS -47.03 -64.06 -75.18 -123.40 -25.85 -33.11 -81.58 -30.80%
EY -2.13 -1.56 -1.33 -0.81 -3.87 -3.02 -1.23 44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.87 5.14 2.80 2.64 2.47 2.30 2.75 46.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.14 0.165 0.19 0.095 0.105 0.10 0.13 -
P/RPS 17.84 48.95 63.38 258.49 18.57 36.25 65.85 -58.23%
P/EPS -34.65 -51.56 -119.04 -101.94 -24.68 -31.53 -81.58 -43.58%
EY -2.89 -1.94 -0.84 -0.98 -4.05 -3.17 -1.23 77.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 4.14 4.44 2.18 2.36 2.19 2.75 19.50%

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