[VSOLAR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 82.89%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,000 827 710 203 1,721 1,153 541 50.44%
PBT -992 -857 -382 -229 -1,318 -817 -737 21.84%
Tax -16 3 3 3 -3 -3 -36 -41.67%
NP -1,008 -854 -379 -226 -1,321 -820 -773 19.30%
-
NP to SH -1,008 -854 -379 -226 -1,321 -820 -773 19.30%
-
Tax Rate - - - - - - - -
Total Cost 2,008 1,681 1,089 429 3,042 1,973 1,314 32.56%
-
Net Worth 12,598 12,735 13,154 13,559 13,606 14,145 14,184 -7.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 12,598 12,735 13,154 13,559 13,606 14,145 14,184 -7.58%
NOSH 92,909 92,826 92,439 94,166 92,941 93,181 93,132 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -100.80% -103.26% -53.38% -111.33% -76.76% -71.12% -142.88% -
ROE -8.00% -6.71% -2.88% -1.67% -9.71% -5.80% -5.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.08 0.89 0.77 0.22 1.85 1.24 0.58 51.18%
EPS -1.08 -0.92 -0.41 -0.24 -1.42 -0.88 -0.83 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.1372 0.1423 0.144 0.1464 0.1518 0.1523 -7.43%
Adjusted Per Share Value based on latest NOSH - 94,166
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.12 0.10 0.09 0.03 0.21 0.14 0.07 43.09%
EPS -0.13 -0.11 -0.05 -0.03 -0.16 -0.10 -0.10 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0158 0.0163 0.0168 0.0169 0.0176 0.0176 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.15 0.16 0.14 0.16 0.14 0.19 -
P/RPS 14.87 16.84 20.83 64.94 8.64 11.31 32.71 -40.79%
P/EPS -14.75 -16.30 -39.02 -58.33 -11.26 -15.91 -22.89 -25.33%
EY -6.78 -6.13 -2.56 -1.71 -8.88 -6.29 -4.37 33.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.09 1.12 0.97 1.09 0.92 1.25 -3.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 20/08/07 25/05/07 27/02/07 29/11/06 25/08/06 -
Price 0.14 0.13 0.25 0.14 0.16 0.17 0.14 -
P/RPS 13.01 14.59 32.55 64.94 8.64 13.74 24.10 -33.62%
P/EPS -12.90 -14.13 -60.98 -58.33 -11.26 -19.32 -16.87 -16.33%
EY -7.75 -7.08 -1.64 -1.71 -8.88 -5.18 -5.93 19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 1.76 0.97 1.09 1.12 0.92 7.79%

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