[VSOLAR] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.04%
YoY- -37.13%
Quarter Report
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 523 863 1,095 1,318 1,417 1,343 1,769 -55.65%
PBT -2,420 -1,869 -2,179 -1,632 -1,435 -1,497 -1,183 61.21%
Tax 0 0 0 0 0 0 2 -
NP -2,420 -1,869 -2,179 -1,632 -1,435 -1,497 -1,181 61.39%
-
NP to SH -2,159 -1,576 -1,909 -1,422 -1,215 -1,269 -844 87.14%
-
Tax Rate - - - - - - - -
Total Cost 2,943 2,732 3,274 2,950 2,852 2,840 2,950 -0.15%
-
Net Worth 16,302 16,839 18,143 18,430 17,832 10,718 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 16,302 16,839 18,143 18,430 17,832 10,718 0 -
NOSH 260,000 256,315 261,052 258,125 244,285 145,438 102,999 85.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -462.72% -216.57% -199.00% -123.82% -101.27% -111.47% -66.76% -
ROE -13.24% -9.36% -10.52% -7.72% -6.81% -11.84% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.20 0.34 0.42 0.51 0.58 0.92 1.72 -76.20%
EPS -0.83 -0.61 -0.73 -0.55 -0.50 -0.87 -0.82 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0657 0.0695 0.0714 0.073 0.0737 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,125
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.06 0.11 0.14 0.16 0.18 0.17 0.22 -57.97%
EPS -0.27 -0.20 -0.24 -0.18 -0.15 -0.16 -0.10 94.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0209 0.0225 0.0229 0.0221 0.0133 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.125 0.12 0.12 0.10 0.09 0.10 0.10 -
P/RPS 62.14 35.64 28.61 19.58 15.52 10.83 5.82 385.57%
P/EPS -15.05 -19.52 -16.41 -18.15 -18.10 -11.46 -12.20 15.03%
EY -6.64 -5.12 -6.09 -5.51 -5.53 -8.73 -8.19 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.83 1.73 1.40 1.23 1.36 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 -
Price 0.115 0.12 0.13 0.10 0.10 0.085 0.10 -
P/RPS 57.17 35.64 30.99 19.58 17.24 9.20 5.82 359.30%
P/EPS -13.85 -19.52 -17.78 -18.15 -20.11 -9.74 -12.20 8.83%
EY -7.22 -5.12 -5.63 -5.51 -4.97 -10.27 -8.19 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.83 1.87 1.40 1.37 1.15 0.00 -

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