[VSOLAR] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
05-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -23.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 187 329 753 755 747 817 815 -62.55%
PBT -474 -289 183 270 334 430 489 -
Tax -18 -36 -22 -19 -6 -1 -491 -88.98%
NP -492 -325 161 251 328 429 -2 3839.25%
-
NP to SH -492 -325 161 251 328 429 488 -
-
Tax Rate - - 12.02% 7.04% 1.80% 0.23% 100.41% -
Total Cost 679 654 592 504 419 388 817 -11.61%
-
Net Worth 14,416 14,912 12,330 11,945 11,808 8,722 243,024 -84.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,416 14,912 12,330 11,945 11,808 8,722 243,024 -84.81%
NOSH 92,830 92,857 94,705 92,962 93,714 68,095 4,880,000 -92.89%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -263.10% -98.78% 21.38% 33.25% 43.91% 52.51% -0.25% -
ROE -3.41% -2.18% 1.31% 2.10% 2.78% 4.92% 0.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.20 0.35 0.80 0.81 0.80 1.20 0.02 364.81%
EPS -0.53 -0.35 0.17 0.27 0.35 0.63 -0.01 1314.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1606 0.1302 0.1285 0.126 0.1281 0.0498 113.59%
Adjusted Per Share Value based on latest NOSH - 92,962
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.02 0.04 0.09 0.09 0.09 0.10 0.10 -65.83%
EPS -0.06 -0.04 0.02 0.03 0.04 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0185 0.0153 0.0148 0.0147 0.0108 0.3016 -84.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.22 0.17 0.22 0.26 0.54 0.84 0.00 -
P/RPS 109.21 47.98 27.67 32.01 67.75 70.01 0.00 -
P/EPS -41.51 -48.57 129.41 96.30 154.29 133.33 0.00 -
EY -2.41 -2.06 0.77 1.04 0.65 0.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.06 1.69 2.02 4.29 6.56 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 18/11/05 05/09/05 17/05/05 21/02/05 17/12/04 -
Price 0.17 0.22 0.18 0.19 0.30 0.82 0.00 -
P/RPS 84.39 62.09 22.64 23.39 37.64 68.35 0.00 -
P/EPS -32.08 -62.86 105.88 70.37 85.71 130.16 0.00 -
EY -3.12 -1.59 0.94 1.42 1.17 0.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.37 1.38 1.48 2.38 6.40 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