[VSOLAR] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -79.05%
YoY- -620.73%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,668 7,727 7,879 5,432 3,789 2,782 3,628 92.09%
PBT -34,919 -33,674 -24,512 -21,222 -11,956 -4,101 -2,657 456.03%
Tax -142 -125 -43 -32 -25 -17 -4 977.81%
NP -35,061 -33,799 -24,555 -21,254 -11,981 -4,118 -2,661 456.97%
-
NP to SH -35,060 -33,800 -24,395 -21,038 -11,750 -3,872 -2,637 460.33%
-
Tax Rate - - - - - - - -
Total Cost 44,729 41,526 32,434 26,686 15,770 6,900 6,289 269.39%
-
Net Worth 106,762 84,980 74,240 55,472 52,004 13,557 15,406 263.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 106,762 84,980 74,240 55,472 52,004 13,557 15,406 263.05%
NOSH 4,566,933 3,666,933 2,820,718 2,452,135 1,875,323 1,643,323 410,830 397.36%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -362.65% -437.41% -311.65% -391.27% -316.20% -148.02% -73.35% -
ROE -32.84% -39.77% -32.86% -37.93% -22.59% -28.56% -17.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.22 0.26 0.35 0.32 0.24 0.68 0.88 -60.28%
EPS -0.81 -1.12 -1.09 -1.24 -0.73 -0.94 -0.64 16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0281 0.0331 0.0326 0.0324 0.033 0.0375 -24.27%
Adjusted Per Share Value based on latest NOSH - 2,452,135
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.95 1.56 1.59 1.10 0.76 0.56 0.73 92.40%
EPS -7.07 -6.82 -4.92 -4.24 -2.37 -0.78 -0.53 461.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.1715 0.1498 0.1119 0.1049 0.0274 0.0311 262.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.015 0.01 0.03 0.04 0.035 0.065 0.015 -
P/RPS 6.71 3.91 8.54 12.53 14.83 9.60 1.70 149.54%
P/EPS -1.85 -0.89 -2.76 -3.24 -4.78 -6.90 -2.34 -14.48%
EY -54.08 -111.77 -36.26 -30.91 -20.92 -14.50 -42.79 16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.36 0.91 1.23 1.08 1.97 0.40 32.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 08/09/21 31/03/21 30/11/20 28/08/20 30/06/20 -
Price 0.02 0.015 0.01 0.03 0.045 0.055 0.065 -
P/RPS 8.94 5.87 2.85 9.40 19.06 8.12 7.36 13.82%
P/EPS -2.47 -1.34 -0.92 -2.43 -6.15 -5.84 -10.13 -60.93%
EY -40.56 -74.51 -108.77 -41.21 -16.27 -17.14 -9.87 156.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.30 0.92 1.39 1.67 1.73 -39.67%

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