[VSOLAR] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -38.55%
YoY- -772.93%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 5,399 8,673 9,668 7,727 7,879 5,432 3,789 26.65%
PBT -37,301 -40,064 -34,919 -33,674 -24,512 -21,222 -11,956 113.66%
Tax -127 -137 -142 -125 -43 -32 -25 195.80%
NP -37,428 -40,201 -35,061 -33,799 -24,555 -21,254 -11,981 113.84%
-
NP to SH -37,389 -40,202 -35,060 -33,800 -24,395 -21,038 -11,750 116.49%
-
Tax Rate - - - - - - - -
Total Cost 42,827 48,874 44,729 41,526 32,434 26,686 15,770 94.76%
-
Net Worth 105,795 102,569 106,762 84,980 74,240 55,472 52,004 60.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 105,795 102,569 106,762 84,980 74,240 55,472 52,004 60.62%
NOSH 4,834,933 4,666,933 4,566,933 3,666,933 2,820,718 2,452,135 1,875,323 88.13%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -693.24% -463.52% -362.65% -437.41% -311.65% -391.27% -316.20% -
ROE -35.34% -39.19% -32.84% -39.77% -32.86% -37.93% -22.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.11 0.19 0.22 0.26 0.35 0.32 0.24 -40.58%
EPS -0.78 -0.87 -0.81 -1.12 -1.09 -1.24 -0.73 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0223 0.0247 0.0281 0.0331 0.0326 0.0324 -22.76%
Adjusted Per Share Value based on latest NOSH - 3,666,933
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.09 1.75 1.95 1.56 1.59 1.10 0.76 27.20%
EPS -7.54 -8.11 -7.07 -6.82 -4.92 -4.24 -2.37 116.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2135 0.207 0.2154 0.1715 0.1498 0.1119 0.1049 60.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.01 0.015 0.015 0.01 0.03 0.04 0.035 -
P/RPS 8.91 7.95 6.71 3.91 8.54 12.53 14.83 -28.82%
P/EPS -1.29 -1.72 -1.85 -0.89 -2.76 -3.24 -4.78 -58.27%
EY -77.75 -58.27 -54.08 -111.77 -36.26 -30.91 -20.92 140.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.61 0.36 0.91 1.23 1.08 -44.24%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/09/21 08/09/21 31/03/21 30/11/20 -
Price 0.01 0.015 0.02 0.015 0.01 0.03 0.045 -
P/RPS 8.91 7.95 8.94 5.87 2.85 9.40 19.06 -39.79%
P/EPS -1.29 -1.72 -2.47 -1.34 -0.92 -2.43 -6.15 -64.73%
EY -77.75 -58.27 -40.56 -74.51 -108.77 -41.21 -16.27 183.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.81 0.53 0.30 0.92 1.39 -52.88%

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