[VSOLAR] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -215.1%
YoY- -216.28%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,770 2,624 1,572 1,367 861 493 873 115.77%
PBT -4,646 -4,553 -4,610 -3,936 -1,365 -1,299 -1,021 174.34%
Tax 0 0 0 15 12 12 12 -
NP -4,646 -4,553 -4,610 -3,921 -1,353 -1,287 -1,009 176.51%
-
NP to SH -4,245 -3,997 -3,926 -3,381 -1,073 -1,141 -1,009 160.38%
-
Tax Rate - - - - - - - -
Total Cost 7,416 7,177 6,182 5,288 2,214 1,780 1,882 149.27%
-
Net Worth 7,633 8,211 8,513 9,298 11,654 8,069 12,339 -27.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 7,633 8,211 8,513 9,298 11,654 8,069 12,339 -27.37%
NOSH 93,428 93,421 93,552 93,173 92,272 61,739 92,222 0.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -167.73% -173.51% -293.26% -286.83% -157.14% -261.05% -115.58% -
ROE -55.61% -48.67% -46.12% -36.36% -9.21% -14.14% -8.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.96 2.81 1.68 1.47 0.93 0.80 0.95 113.17%
EPS -4.54 -4.28 -4.20 -3.63 -1.16 -1.85 -1.09 158.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0879 0.091 0.0998 0.1263 0.1307 0.1338 -28.00%
Adjusted Per Share Value based on latest NOSH - 93,173
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.34 0.33 0.20 0.17 0.11 0.06 0.11 112.04%
EPS -0.53 -0.50 -0.49 -0.42 -0.13 -0.14 -0.13 154.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0102 0.0106 0.0115 0.0145 0.01 0.0153 -27.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.07 0.10 0.05 0.07 0.08 0.09 0.12 -
P/RPS 2.36 3.56 2.98 4.77 8.57 11.27 12.68 -67.36%
P/EPS -1.54 -2.34 -1.19 -1.93 -6.88 -4.87 -10.97 -72.95%
EY -64.91 -42.78 -83.93 -51.84 -14.54 -20.53 -9.12 269.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.14 0.55 0.70 0.63 0.69 0.90 -2.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 28/05/09 24/02/09 26/11/08 28/08/08 26/05/08 -
Price 0.09 0.07 0.09 0.06 0.07 0.12 0.11 -
P/RPS 3.04 2.49 5.36 4.09 7.50 15.03 11.62 -59.06%
P/EPS -1.98 -1.64 -2.14 -1.65 -6.02 -6.49 -10.05 -66.10%
EY -50.48 -61.12 -46.63 -60.48 -16.61 -15.40 -9.95 194.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.80 0.99 0.60 0.55 0.92 0.82 21.61%

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