[VSOLAR] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 0.45%
YoY- -37.56%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,716 1,207 1,781 2,327 2,179 2,261 1,471 10.82%
PBT -3,917 -5,491 -5,317 -5,803 -5,842 -3,638 -3,743 3.07%
Tax 0 0 0 0 0 0 0 -
NP -3,917 -5,491 -5,317 -5,803 -5,842 -3,638 -3,743 3.07%
-
NP to SH -3,726 -5,522 -5,347 -5,739 -5,765 -3,437 -3,530 3.67%
-
Tax Rate - - - - - - - -
Total Cost 5,633 6,698 7,098 8,130 8,021 5,899 5,214 5.29%
-
Net Worth 14,522 11,444 12,223 12,702 13,311 14,452 15,423 -3.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 14,522 11,444 12,223 12,702 13,311 14,452 15,423 -3.93%
NOSH 373,521 299,593 299,593 299,593 299,126 294,347 300,645 15.58%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -228.26% -454.93% -298.54% -249.38% -268.10% -160.90% -254.45% -
ROE -25.66% -48.25% -43.74% -45.18% -43.31% -23.78% -22.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.51 0.40 0.59 0.78 0.73 0.77 0.49 2.70%
EPS -1.12 -1.84 -1.78 -1.92 -1.93 -1.17 -1.17 -2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0382 0.0408 0.0424 0.0445 0.0491 0.0513 -10.42%
Adjusted Per Share Value based on latest NOSH - 333,521
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.35 0.24 0.36 0.47 0.44 0.46 0.30 10.83%
EPS -0.75 -1.11 -1.08 -1.16 -1.16 -0.69 -0.71 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0231 0.0247 0.0256 0.0269 0.0292 0.0311 -3.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.105 0.13 0.09 0.085 0.085 0.085 0.085 -
P/RPS 20.43 32.27 15.14 10.94 11.67 11.07 17.37 11.43%
P/EPS -9.41 -7.05 -5.04 -4.44 -4.41 -7.28 -7.24 19.11%
EY -10.63 -14.18 -19.83 -22.54 -22.67 -13.74 -13.81 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 3.40 2.21 2.00 1.91 1.73 1.66 28.24%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 21/02/17 28/11/16 29/08/16 20/05/16 25/02/16 -
Price 0.105 0.10 0.085 0.07 0.095 0.09 0.07 -
P/RPS 20.43 24.82 14.30 9.01 13.04 11.72 14.31 26.81%
P/EPS -9.41 -5.43 -4.76 -3.65 -4.93 -7.71 -5.96 35.62%
EY -10.63 -18.43 -21.00 -27.37 -20.29 -12.97 -16.77 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.62 2.08 1.65 2.13 1.83 1.36 46.48%

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