[VSOLAR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 30.8%
YoY--%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,255 1,502 747 3,025 2,207 0 0 -
PBT 787 604 334 1,827 1,397 0 0 -
Tax -47 -25 -6 -1,404 -1,403 0 0 -
NP 740 579 328 423 -6 0 0 -
-
NP to SH 740 579 328 1,822 1,393 0 0 -
-
Tax Rate 5.97% 4.14% 1.80% 76.85% 100.43% - - -
Total Cost 1,515 923 419 2,602 2,213 0 0 -
-
Net Worth 12,195 12,000 11,808 13,810 115,619 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 12,195 12,000 11,808 13,810 115,619 0 0 -
NOSH 93,670 93,387 93,714 107,810 2,321,666 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 32.82% 38.55% 43.91% 13.98% -0.27% 0.00% 0.00% -
ROE 6.07% 4.82% 2.78% 13.19% 1.20% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.41 1.61 0.80 2.81 0.10 0.00 0.00 -
EPS 0.79 0.62 0.35 1.69 -0.06 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1285 0.126 0.1281 0.0498 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,095
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.28 0.19 0.09 0.38 0.27 0.00 0.00 -
EPS 0.09 0.07 0.04 0.23 0.17 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0149 0.0147 0.0171 0.1435 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.22 0.26 0.54 0.84 0.00 0.00 0.00 -
P/RPS 9.14 16.17 67.75 29.94 0.00 0.00 0.00 -
P/EPS 27.85 41.94 154.29 49.70 0.00 0.00 0.00 -
EY 3.59 2.38 0.65 2.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.02 4.29 6.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 05/09/05 17/05/05 21/02/05 17/12/04 - - -
Price 0.18 0.19 0.30 0.82 0.00 0.00 0.00 -
P/RPS 7.48 11.81 37.64 29.22 0.00 0.00 0.00 -
P/EPS 22.78 30.65 85.71 48.52 0.00 0.00 0.00 -
EY 4.39 3.26 1.17 2.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.48 2.38 6.40 0.00 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