[VSOLAR] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 35.16%
YoY- 57.42%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 13,649 11,448 10,082 9,160 11,328 8,946 13,677 -0.13%
PBT -8,114 -3,118 -11,700 -4,376 -6,981 -14,740 -4,353 51.28%
Tax 110 0 -306 -342 -301 -191 -332 -
NP -8,004 -3,118 -12,006 -4,718 -7,282 -14,931 -4,685 42.77%
-
NP to SH -8,005 -3,120 -12,005 -4,718 -7,276 -14,925 -4,682 42.84%
-
Tax Rate - - - - - - - -
Total Cost 21,653 14,566 22,088 13,878 18,610 23,877 18,362 11.58%
-
Net Worth 113,196 117,338 115,937 91,650 89,023 91,441 102,017 7.15%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 113,196 117,338 115,937 91,650 89,023 91,441 102,017 7.15%
NOSH 495,608 805,790 805,790 161,158 161,158 161,158 4,834,933 -78.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -58.64% -27.24% -119.08% -51.51% -64.28% -166.90% -34.25% -
ROE -7.07% -2.66% -10.35% -5.15% -8.17% -16.32% -4.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.75 2.37 6.26 5.68 7.03 5.55 0.28 356.71%
EPS -1.62 -0.65 -7.45 -2.93 -4.51 -9.26 -0.10 537.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.2432 0.7194 0.5687 0.5524 0.5674 0.0211 387.21%
Adjusted Per Share Value based on latest NOSH - 161,158
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.75 2.31 2.03 1.85 2.29 1.81 2.76 -0.24%
EPS -1.62 -0.63 -2.42 -0.95 -1.47 -3.01 -0.94 43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.2368 0.2339 0.1849 0.1796 0.1845 0.2058 7.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.08 0.105 0.105 0.225 0.15 0.195 0.005 -
P/RPS 2.90 4.43 1.68 3.96 2.13 3.51 1.77 38.85%
P/EPS -4.95 -16.24 -1.41 -7.69 -3.32 -2.11 -5.16 -2.72%
EY -20.19 -6.16 -70.94 -13.01 -30.10 -47.49 -19.37 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.15 0.40 0.27 0.34 0.24 28.51%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.07 0.085 0.10 0.155 0.135 0.27 0.16 -
P/RPS 2.54 3.58 1.60 2.73 1.92 4.86 56.56 -87.29%
P/EPS -4.33 -13.14 -1.34 -5.29 -2.99 -2.92 -165.23 -91.11%
EY -23.07 -7.61 -74.49 -18.89 -33.44 -34.30 -0.61 1019.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.14 0.27 0.24 0.48 7.58 -88.06%

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