[VSOLAR] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 33.06%
YoY- -15.43%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 165 860 731 423 247 70 882 -67.32%
PBT -3,334 -698 -1,043 -767 -1,130 -803 -1,646 60.15%
Tax 0 0 0 0 0 0 0 -
NP -3,334 -698 -1,043 -767 -1,130 -803 -1,646 60.15%
-
NP to SH -3,423 -677 -932 -733 -1,095 -770 -1,574 67.93%
-
Tax Rate - - - - - - - -
Total Cost 3,499 1,558 1,774 1,190 1,377 873 2,528 24.22%
-
Net Worth 13,311 14,452 15,423 15,950 17,770 15,884 15,526 -9.76%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 13,311 14,452 15,423 15,950 17,770 15,884 15,526 -9.76%
NOSH 299,126 294,347 300,645 293,200 312,857 285,185 266,779 7.93%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2,020.61% -81.16% -142.68% -181.32% -457.49% -1,147.14% -186.62% -
ROE -25.72% -4.68% -6.04% -4.60% -6.16% -4.85% -10.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.06 0.29 0.24 0.14 0.08 0.02 0.33 -67.93%
EPS -1.14 -0.23 -0.31 -0.25 -0.35 -0.27 -0.59 55.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0491 0.0513 0.0544 0.0568 0.0557 0.0582 -16.39%
Adjusted Per Share Value based on latest NOSH - 293,200
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.03 0.17 0.15 0.09 0.05 0.01 0.18 -69.74%
EPS -0.69 -0.14 -0.19 -0.15 -0.22 -0.16 -0.32 66.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0292 0.0311 0.0322 0.0359 0.0321 0.0313 -9.61%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.085 0.085 0.085 0.07 0.125 0.28 0.11 -
P/RPS 154.10 29.09 34.96 48.52 158.33 1,140.74 33.27 178.12%
P/EPS -7.43 -36.96 -27.42 -28.00 -35.71 -103.70 -18.64 -45.86%
EY -13.46 -2.71 -3.65 -3.57 -2.80 -0.96 -5.36 84.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.73 1.66 1.29 2.20 5.03 1.89 0.70%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 20/05/16 25/02/16 26/11/15 28/08/15 28/05/15 26/02/15 -
Price 0.095 0.09 0.07 0.08 0.10 0.15 0.175 -
P/RPS 172.22 30.80 28.79 55.45 126.66 611.11 52.93 119.73%
P/EPS -8.30 -39.13 -22.58 -32.00 -28.57 -55.56 -29.66 -57.25%
EY -12.05 -2.56 -4.43 -3.13 -3.50 -1.80 -3.37 134.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.83 1.36 1.47 1.76 2.69 3.01 -20.60%

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