[VSOLAR] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -301.86%
YoY- -175.76%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 612 354 187 329 753 755 747 -12.43%
PBT -80 -263 -474 -289 183 270 334 -
Tax 33 -18 -18 -36 -22 -19 -6 -
NP -47 -281 -492 -325 161 251 328 -
-
NP to SH -47 -281 -492 -325 161 251 328 -
-
Tax Rate - - - - 12.02% 7.04% 1.80% -
Total Cost 659 635 679 654 592 504 419 35.20%
-
Net Worth 14,269 14,265 14,416 14,912 12,330 11,945 11,808 13.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 14,269 14,265 14,416 14,912 12,330 11,945 11,808 13.43%
NOSH 93,999 93,666 92,830 92,857 94,705 92,962 93,714 0.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.68% -79.38% -263.10% -98.78% 21.38% 33.25% 43.91% -
ROE -0.33% -1.97% -3.41% -2.18% 1.31% 2.10% 2.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.65 0.38 0.20 0.35 0.80 0.81 0.80 -12.91%
EPS -0.05 -0.30 -0.53 -0.35 0.17 0.27 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1523 0.1553 0.1606 0.1302 0.1285 0.126 13.21%
Adjusted Per Share Value based on latest NOSH - 92,857
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.08 0.04 0.02 0.04 0.09 0.09 0.09 -7.54%
EPS -0.01 -0.03 -0.06 -0.04 0.02 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0177 0.0179 0.0185 0.0153 0.0148 0.0147 13.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.19 0.22 0.17 0.22 0.26 0.54 -
P/RPS 21.50 50.27 109.21 47.98 27.67 32.01 67.75 -53.44%
P/EPS -280.00 -63.33 -41.51 -48.57 129.41 96.30 154.29 -
EY -0.36 -1.58 -2.41 -2.06 0.77 1.04 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.25 1.42 1.06 1.69 2.02 4.29 -64.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 17/05/05 -
Price 0.17 0.14 0.17 0.22 0.18 0.19 0.30 -
P/RPS 26.11 37.04 84.39 62.09 22.64 23.39 37.64 -21.62%
P/EPS -340.00 -46.67 -32.08 -62.86 105.88 70.37 85.71 -
EY -0.29 -2.14 -3.12 -1.59 0.94 1.42 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.92 1.09 1.37 1.38 1.48 2.38 -39.47%

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