[VSOLAR] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -35.86%
YoY- -67.01%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 354 187 329 753 755 747 817 -42.82%
PBT -263 -474 -289 183 270 334 430 -
Tax -18 -18 -36 -22 -19 -6 -1 590.47%
NP -281 -492 -325 161 251 328 429 -
-
NP to SH -281 -492 -325 161 251 328 429 -
-
Tax Rate - - - 12.02% 7.04% 1.80% 0.23% -
Total Cost 635 679 654 592 504 419 388 39.00%
-
Net Worth 14,265 14,416 14,912 12,330 11,945 11,808 8,722 38.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,265 14,416 14,912 12,330 11,945 11,808 8,722 38.94%
NOSH 93,666 92,830 92,857 94,705 92,962 93,714 68,095 23.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -79.38% -263.10% -98.78% 21.38% 33.25% 43.91% 52.51% -
ROE -1.97% -3.41% -2.18% 1.31% 2.10% 2.78% 4.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.38 0.20 0.35 0.80 0.81 0.80 1.20 -53.63%
EPS -0.30 -0.53 -0.35 0.17 0.27 0.35 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1553 0.1606 0.1302 0.1285 0.126 0.1281 12.26%
Adjusted Per Share Value based on latest NOSH - 94,705
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.04 0.02 0.04 0.09 0.09 0.09 0.10 -45.80%
EPS -0.03 -0.06 -0.04 0.02 0.03 0.04 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0179 0.0185 0.0153 0.0148 0.0147 0.0108 39.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.22 0.17 0.22 0.26 0.54 0.84 -
P/RPS 50.27 109.21 47.98 27.67 32.01 67.75 70.01 -19.86%
P/EPS -63.33 -41.51 -48.57 129.41 96.30 154.29 133.33 -
EY -1.58 -2.41 -2.06 0.77 1.04 0.65 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 1.06 1.69 2.02 4.29 6.56 -66.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 17/05/05 21/02/05 -
Price 0.14 0.17 0.22 0.18 0.19 0.30 0.82 -
P/RPS 37.04 84.39 62.09 22.64 23.39 37.64 68.35 -33.60%
P/EPS -46.67 -32.08 -62.86 105.88 70.37 85.71 130.16 -
EY -2.14 -3.12 -1.59 0.94 1.42 1.17 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.37 1.38 1.48 2.38 6.40 -72.65%

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