[VSOLAR] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 22.6%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,174 1,744 1,712 1,476 1,716 1,207 1,781 14.25%
PBT -1,801 -3,020 -3,269 -3,068 -3,917 -5,491 -5,317 -51.50%
Tax -2 -2 -2 -2 0 0 0 -
NP -1,803 -3,022 -3,271 -3,070 -3,917 -5,491 -5,317 -51.46%
-
NP to SH -1,689 -2,836 -3,087 -2,884 -3,726 -5,522 -5,347 -53.71%
-
Tax Rate - - - - - - - -
Total Cost 3,977 4,766 4,983 4,546 5,633 6,698 7,098 -32.10%
-
Net Worth 16,951 17,370 17,980 15,221 14,522 11,444 12,223 24.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 16,951 17,370 17,980 15,221 14,522 11,444 12,223 24.43%
NOSH 386,067 386,067 386,067 337,500 373,521 299,593 299,593 18.47%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -82.93% -173.28% -191.06% -207.99% -228.26% -454.93% -298.54% -
ROE -9.96% -16.33% -17.17% -18.95% -25.66% -48.25% -43.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.57 0.46 0.45 0.44 0.51 0.40 0.59 -2.27%
EPS -0.44 -0.74 -0.81 -0.85 -1.12 -1.84 -1.78 -60.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0456 0.0472 0.0451 0.0435 0.0382 0.0408 5.97%
Adjusted Per Share Value based on latest NOSH - 337,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.44 0.35 0.35 0.30 0.35 0.24 0.36 14.35%
EPS -0.34 -0.57 -0.62 -0.58 -0.75 -1.11 -1.08 -53.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.035 0.0363 0.0307 0.0293 0.0231 0.0247 24.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.11 0.105 0.13 0.115 0.105 0.13 0.09 -
P/RPS 19.27 22.93 28.93 26.30 20.43 32.27 15.14 17.49%
P/EPS -24.81 -14.10 -16.04 -13.46 -9.41 -7.05 -5.04 190.22%
EY -4.03 -7.09 -6.23 -7.43 -10.63 -14.18 -19.83 -65.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.30 2.75 2.55 2.41 3.40 2.21 7.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 27/11/17 30/08/17 26/05/17 21/02/17 -
Price 0.105 0.10 0.13 0.125 0.105 0.10 0.085 -
P/RPS 18.40 21.84 28.93 28.58 20.43 24.82 14.30 18.35%
P/EPS -23.68 -13.43 -16.04 -14.63 -9.41 -5.43 -4.76 192.27%
EY -4.22 -7.44 -6.23 -6.84 -10.63 -18.43 -21.00 -65.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.19 2.75 2.77 2.41 2.62 2.08 8.80%

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