[VSOLAR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -61.1%
YoY- -418.31%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 827 710 203 1,721 1,153 541 187 169.18%
PBT -857 -382 -229 -1,318 -817 -737 -474 48.35%
Tax 3 3 3 -3 -3 -36 -18 -
NP -854 -379 -226 -1,321 -820 -773 -492 44.38%
-
NP to SH -854 -379 -226 -1,321 -820 -773 -492 44.38%
-
Tax Rate - - - - - - - -
Total Cost 1,681 1,089 429 3,042 1,973 1,314 679 82.90%
-
Net Worth 12,735 13,154 13,559 13,606 14,145 14,184 14,416 -7.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,735 13,154 13,559 13,606 14,145 14,184 14,416 -7.92%
NOSH 92,826 92,439 94,166 92,941 93,181 93,132 92,830 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -103.26% -53.38% -111.33% -76.76% -71.12% -142.88% -263.10% -
ROE -6.71% -2.88% -1.67% -9.71% -5.80% -5.45% -3.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.89 0.77 0.22 1.85 1.24 0.58 0.20 170.29%
EPS -0.92 -0.41 -0.24 -1.42 -0.88 -0.83 -0.53 44.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1372 0.1423 0.144 0.1464 0.1518 0.1523 0.1553 -7.92%
Adjusted Per Share Value based on latest NOSH - 92,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.10 0.09 0.03 0.21 0.14 0.07 0.02 192.11%
EPS -0.11 -0.05 -0.03 -0.16 -0.10 -0.10 -0.06 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.0163 0.0168 0.0169 0.0176 0.0176 0.0179 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.16 0.14 0.16 0.14 0.19 0.22 -
P/RPS 16.84 20.83 64.94 8.64 11.31 32.71 109.21 -71.21%
P/EPS -16.30 -39.02 -58.33 -11.26 -15.91 -22.89 -41.51 -46.34%
EY -6.13 -2.56 -1.71 -8.88 -6.29 -4.37 -2.41 86.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 0.97 1.09 0.92 1.25 1.42 -16.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 25/05/07 27/02/07 29/11/06 25/08/06 19/05/06 -
Price 0.13 0.25 0.14 0.16 0.17 0.14 0.17 -
P/RPS 14.59 32.55 64.94 8.64 13.74 24.10 84.39 -68.93%
P/EPS -14.13 -60.98 -58.33 -11.26 -19.32 -16.87 -32.08 -42.08%
EY -7.08 -1.64 -1.71 -8.88 -5.18 -5.93 -3.12 72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.76 0.97 1.09 1.12 0.92 1.09 -8.74%

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