[VSOLAR] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -34.25%
YoY- -126.18%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 370 523 863 1,095 1,318 1,417 1,343 -57.75%
PBT -2,543 -2,420 -1,869 -2,179 -1,632 -1,435 -1,497 42.50%
Tax 0 0 0 0 0 0 0 -
NP -2,543 -2,420 -1,869 -2,179 -1,632 -1,435 -1,497 42.50%
-
NP to SH -2,312 -2,159 -1,576 -1,909 -1,422 -1,215 -1,269 49.33%
-
Tax Rate - - - - - - - -
Total Cost 2,913 2,943 2,732 3,274 2,950 2,852 2,840 1.71%
-
Net Worth 15,564 16,302 16,839 18,143 18,430 17,832 10,718 28.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,564 16,302 16,839 18,143 18,430 17,832 10,718 28.32%
NOSH 257,272 260,000 256,315 261,052 258,125 244,285 145,438 46.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -687.30% -462.72% -216.57% -199.00% -123.82% -101.27% -111.47% -
ROE -14.85% -13.24% -9.36% -10.52% -7.72% -6.81% -11.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.14 0.20 0.34 0.42 0.51 0.58 0.92 -71.59%
EPS -0.90 -0.83 -0.61 -0.73 -0.55 -0.50 -0.87 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0627 0.0657 0.0695 0.0714 0.073 0.0737 -12.36%
Adjusted Per Share Value based on latest NOSH - 261,052
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.05 0.06 0.11 0.14 0.16 0.18 0.17 -55.87%
EPS -0.29 -0.27 -0.20 -0.24 -0.18 -0.15 -0.16 48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0202 0.0209 0.0225 0.0229 0.0221 0.0133 28.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.115 0.125 0.12 0.12 0.10 0.09 0.10 -
P/RPS 79.96 62.14 35.64 28.61 19.58 15.52 10.83 280.55%
P/EPS -12.80 -15.05 -19.52 -16.41 -18.15 -18.10 -11.46 7.67%
EY -7.81 -6.64 -5.12 -6.09 -5.51 -5.53 -8.73 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.99 1.83 1.73 1.40 1.23 1.36 25.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 26/02/13 -
Price 0.135 0.115 0.12 0.13 0.10 0.10 0.085 -
P/RPS 93.87 57.17 35.64 30.99 19.58 17.24 9.20 372.43%
P/EPS -15.02 -13.85 -19.52 -17.78 -18.15 -20.11 -9.74 33.58%
EY -6.66 -7.22 -5.12 -5.63 -5.51 -4.97 -10.27 -25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.83 1.83 1.87 1.40 1.37 1.15 55.69%

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