[VSOLAR] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -50.36%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,095 1,318 1,417 1,343 1,769 1,787 1,872 -30.03%
PBT -2,179 -1,632 -1,435 -1,497 -1,183 -1,364 -1,420 33.00%
Tax 0 0 0 0 2 2 2 -
NP -2,179 -1,632 -1,435 -1,497 -1,181 -1,362 -1,418 33.12%
-
NP to SH -1,909 -1,422 -1,215 -1,269 -844 -1,037 -1,094 44.89%
-
Tax Rate - - - - - - - -
Total Cost 3,274 2,950 2,852 2,840 2,950 3,149 3,290 -0.32%
-
Net Worth 18,143 18,430 17,832 10,718 0 4,552 4,704 145.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 18,143 18,430 17,832 10,718 0 4,552 4,704 145.73%
NOSH 261,052 258,125 244,285 145,438 102,999 102,999 102,272 86.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -199.00% -123.82% -101.27% -111.47% -66.76% -76.22% -75.75% -
ROE -10.52% -7.72% -6.81% -11.84% 0.00% -22.78% -23.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.42 0.51 0.58 0.92 1.72 1.73 1.83 -62.48%
EPS -0.73 -0.55 -0.50 -0.87 -0.82 -1.01 -1.07 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0714 0.073 0.0737 0.00 0.0442 0.046 31.63%
Adjusted Per Share Value based on latest NOSH - 145,438
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.14 0.16 0.18 0.17 0.22 0.22 0.23 -28.15%
EPS -0.24 -0.18 -0.15 -0.16 -0.10 -0.13 -0.14 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0229 0.0221 0.0133 0.00 0.0056 0.0058 146.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.10 0.09 0.10 0.10 0.09 0.09 -
P/RPS 28.61 19.58 15.52 10.83 5.82 5.19 4.92 223.02%
P/EPS -16.41 -18.15 -18.10 -11.46 -12.20 -8.94 -8.41 56.08%
EY -6.09 -5.51 -5.53 -8.73 -8.19 -11.19 -11.89 -35.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.40 1.23 1.36 0.00 2.04 1.96 -7.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 26/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.13 0.10 0.10 0.085 0.10 0.10 0.09 -
P/RPS 30.99 19.58 17.24 9.20 5.82 5.76 4.92 240.68%
P/EPS -17.78 -18.15 -20.11 -9.74 -12.20 -9.93 -8.41 64.64%
EY -5.63 -5.51 -4.97 -10.27 -8.19 -10.07 -11.89 -39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.40 1.37 1.15 0.00 2.26 1.96 -3.08%

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