[VSOLAR] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ-0.0%
YoY- 40.17%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 530 62 52 128 128 215 392 22.24%
PBT -710 -616 -811 -558 -558 -493 -260 95.25%
Tax 0 0 0 0 0 0 0 -
NP -710 -616 -811 -558 -558 -493 -260 95.25%
-
NP to SH -635 -566 -754 -496 -496 -413 -171 139.61%
-
Tax Rate - - - - - - - -
Total Cost 1,240 678 863 686 686 708 652 53.44%
-
Net Worth 16,880 15,564 16,302 16,839 18,143 18,430 17,832 -3.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 16,880 15,564 16,302 16,839 18,143 18,430 17,832 -3.58%
NOSH 264,583 257,272 260,000 256,315 261,052 258,125 244,285 5.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -133.96% -993.55% -1,559.62% -435.94% -435.94% -229.30% -66.33% -
ROE -3.76% -3.64% -4.63% -2.95% -2.73% -2.24% -0.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.20 0.02 0.02 0.05 0.05 0.08 0.16 16.02%
EPS -0.24 -0.22 -0.29 -0.19 -0.19 -0.16 -0.07 127.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0605 0.0627 0.0657 0.0695 0.0714 0.073 -8.58%
Adjusted Per Share Value based on latest NOSH - 256,315
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.07 0.01 0.01 0.02 0.02 0.03 0.05 25.12%
EPS -0.08 -0.07 -0.09 -0.06 -0.06 -0.05 -0.02 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0193 0.0202 0.0209 0.0225 0.0229 0.0221 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.185 0.115 0.125 0.12 0.12 0.10 0.09 -
P/RPS 92.35 477.20 625.00 240.30 244.74 120.06 56.09 39.39%
P/EPS -77.08 -52.27 -43.10 -62.01 -63.16 -62.50 -128.57 -28.87%
EY -1.30 -1.91 -2.32 -1.61 -1.58 -1.60 -0.78 40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.90 1.99 1.83 1.73 1.40 1.23 77.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.16 0.135 0.115 0.12 0.13 0.10 0.10 -
P/RPS 79.87 560.19 575.00 240.30 265.13 120.06 62.32 17.97%
P/EPS -66.67 -61.36 -39.66 -62.01 -68.42 -62.50 -142.86 -39.80%
EY -1.50 -1.63 -2.52 -1.61 -1.46 -1.60 -0.70 66.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.23 1.83 1.83 1.87 1.40 1.37 49.67%

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