[VSOLAR] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -51.38%
YoY- -250.0%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 568 612 354 187 329 753 755 -17.23%
PBT -501 -80 -263 -474 -289 183 270 -
Tax 0 33 -18 -18 -36 -22 -19 -
NP -501 -47 -281 -492 -325 161 251 -
-
NP to SH -501 -47 -281 -492 -325 161 251 -
-
Tax Rate - - - - - 12.02% 7.04% -
Total Cost 1,069 659 635 679 654 592 504 64.85%
-
Net Worth 13,718 14,269 14,265 14,416 14,912 12,330 11,945 9.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 13,718 14,269 14,265 14,416 14,912 12,330 11,945 9.63%
NOSH 92,258 93,999 93,666 92,830 92,857 94,705 92,962 -0.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -88.20% -7.68% -79.38% -263.10% -98.78% 21.38% 33.25% -
ROE -3.65% -0.33% -1.97% -3.41% -2.18% 1.31% 2.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.62 0.65 0.38 0.20 0.35 0.80 0.81 -16.28%
EPS -0.54 -0.05 -0.30 -0.53 -0.35 0.17 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1518 0.1523 0.1553 0.1606 0.1302 0.1285 10.19%
Adjusted Per Share Value based on latest NOSH - 92,830
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.07 0.08 0.04 0.02 0.04 0.09 0.09 -15.38%
EPS -0.06 -0.01 -0.03 -0.06 -0.04 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0177 0.0177 0.0179 0.0185 0.0153 0.0148 9.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.16 0.14 0.19 0.22 0.17 0.22 0.26 -
P/RPS 25.99 21.50 50.27 109.21 47.98 27.67 32.01 -12.93%
P/EPS -29.46 -280.00 -63.33 -41.51 -48.57 129.41 96.30 -
EY -3.39 -0.36 -1.58 -2.41 -2.06 0.77 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.25 1.42 1.06 1.69 2.02 -34.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 25/08/06 19/05/06 24/02/06 18/11/05 05/09/05 -
Price 0.16 0.17 0.14 0.17 0.22 0.18 0.19 -
P/RPS 25.99 26.11 37.04 84.39 62.09 22.64 23.39 7.25%
P/EPS -29.46 -340.00 -46.67 -32.08 -62.86 105.88 70.37 -
EY -3.39 -0.29 -2.14 -3.12 -1.59 0.94 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 0.92 1.09 1.37 1.38 1.48 -18.89%

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