[VSOLAR] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -131.36%
YoY- -162.63%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,737 1,721 1,482 1,623 2,024 2,584 3,072 -31.64%
PBT -1,073 -1,318 -1,106 -843 -310 498 1,217 -
Tax 18 -3 -39 -94 -95 -83 -48 -
NP -1,055 -1,321 -1,145 -937 -405 415 1,169 -
-
NP to SH -1,055 -1,321 -1,145 -937 -405 415 1,169 -
-
Tax Rate - - - - - 16.67% 3.94% -
Total Cost 2,792 3,042 2,627 2,560 2,429 2,169 1,903 29.14%
-
Net Worth 13,559 13,718 14,269 14,265 14,416 14,912 12,330 6.54%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 13,559 13,718 14,269 14,265 14,416 14,912 12,330 6.54%
NOSH 94,166 92,258 93,999 93,666 92,830 92,857 94,705 -0.38%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -60.74% -76.76% -77.26% -57.73% -20.01% 16.06% 38.05% -
ROE -7.78% -9.63% -8.02% -6.57% -2.81% 2.78% 9.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.84 1.87 1.58 1.73 2.18 2.78 3.24 -31.44%
EPS -1.12 -1.43 -1.22 -1.00 -0.44 0.45 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1487 0.1518 0.1523 0.1553 0.1606 0.1302 6.95%
Adjusted Per Share Value based on latest NOSH - 93,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.22 0.21 0.18 0.20 0.25 0.32 0.38 -30.55%
EPS -0.13 -0.16 -0.14 -0.12 -0.05 0.05 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.017 0.0177 0.0177 0.0179 0.0185 0.0153 6.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.14 0.16 0.14 0.19 0.22 0.17 0.22 -
P/RPS 7.59 8.58 8.88 10.97 10.09 6.11 6.78 7.82%
P/EPS -12.50 -11.17 -11.49 -18.99 -50.43 38.04 17.82 -
EY -8.00 -8.95 -8.70 -5.27 -1.98 2.63 5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.92 1.25 1.42 1.06 1.69 -30.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 25/08/06 19/05/06 24/02/06 18/11/05 -
Price 0.14 0.16 0.17 0.14 0.17 0.22 0.18 -
P/RPS 7.59 8.58 10.78 8.08 7.80 7.91 5.55 23.22%
P/EPS -12.50 -11.17 -13.96 -14.00 -38.97 49.23 14.58 -
EY -8.00 -8.95 -7.17 -7.15 -2.57 2.03 6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.12 0.92 1.09 1.37 1.38 -20.96%

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