[VSOLAR] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 35.6%
YoY- 17.58%
Quarter Report
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 121 115 474 196 1,371 631 1,179 -77.98%
PBT -88 -1,063 -517 -799 -981 -633 -373 -61.71%
Tax 8 -2 -8 0 0 0 0 -
NP -80 -1,065 -525 -799 -981 -633 -373 -64.06%
-
NP to SH -48 -714 -469 -586 -910 -654 -355 -73.56%
-
Tax Rate - - - - - - - -
Total Cost 201 1,180 999 995 2,352 1,264 1,552 -74.30%
-
Net Worth 5,519 5,378 6,153 6,576 6,685 7,633 8,211 -23.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,519 5,378 6,153 6,576 6,685 7,633 8,211 -23.21%
NOSH 95,999 92,727 93,800 93,015 92,857 93,428 93,421 1.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -66.12% -926.09% -110.76% -407.65% -71.55% -100.32% -31.64% -
ROE -0.87% -13.28% -7.62% -8.91% -13.61% -8.57% -4.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.13 0.12 0.51 0.21 1.48 0.68 1.26 -77.91%
EPS -0.05 -0.77 -0.50 -0.63 -0.98 -0.70 -0.38 -74.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.058 0.0656 0.0707 0.072 0.0817 0.0879 -24.58%
Adjusted Per Share Value based on latest NOSH - 93,015
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.02 0.01 0.06 0.02 0.17 0.08 0.15 -73.80%
EPS -0.01 -0.09 -0.06 -0.07 -0.11 -0.08 -0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0067 0.0076 0.0082 0.0083 0.0095 0.0102 -22.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.06 0.06 0.08 0.10 0.07 0.10 -
P/RPS 47.60 48.38 11.87 37.97 6.77 10.36 7.92 229.48%
P/EPS -120.00 -7.79 -12.00 -12.70 -10.20 -10.00 -26.32 174.19%
EY -0.83 -12.83 -8.33 -7.88 -9.80 -10.00 -3.80 -63.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.91 1.13 1.39 0.86 1.14 -5.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 24/08/10 27/05/10 25/02/10 19/11/09 24/08/09 -
Price 0.10 0.06 0.06 0.07 0.11 0.09 0.07 -
P/RPS 79.34 48.38 11.87 33.22 7.45 13.33 5.55 486.17%
P/EPS -200.00 -7.79 -12.00 -11.11 -11.22 -12.86 -18.42 388.21%
EY -0.50 -12.83 -8.33 -9.00 -8.91 -7.78 -5.43 -79.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.03 0.91 0.99 1.53 1.10 0.80 67.63%

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