[VSOLAR] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 80.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,584 3,072 3,134 1,564 817 0 0 -
PBT 498 1,217 1,523 734 400 0 0 -
Tax -83 -48 -517 2 8 0 0 -
NP 415 1,169 1,006 736 408 0 0 -
-
NP to SH 415 1,169 1,496 736 408 0 0 -
-
Tax Rate 16.67% 3.94% 33.95% -0.27% -2.00% - - -
Total Cost 2,169 1,903 2,128 828 409 0 0 -
-
Net Worth 14,912 12,330 11,945 11,808 10,902 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 14,912 12,330 11,945 11,808 10,902 0 0 -
NOSH 92,857 94,705 92,962 93,714 68,095 4,880,000 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.06% 38.05% 32.10% 47.06% 49.94% 0.00% 0.00% -
ROE 2.78% 9.48% 12.52% 6.23% 3.74% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.78 3.24 3.37 1.67 1.20 0.00 0.00 -
EPS 0.45 1.23 1.61 0.79 0.60 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1302 0.1285 0.126 0.1601 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.32 0.38 0.39 0.19 0.10 0.00 0.00 -
EPS 0.05 0.15 0.19 0.09 0.05 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0153 0.0148 0.0147 0.0135 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.17 0.22 0.26 0.54 0.84 0.00 0.00 -
P/RPS 6.11 6.78 7.71 32.36 70.01 0.00 0.00 -
P/EPS 38.04 17.82 16.16 68.76 140.20 0.00 0.00 -
EY 2.63 5.61 6.19 1.45 0.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.69 2.02 4.29 5.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 18/11/05 05/09/05 - - - - -
Price 0.22 0.18 0.19 0.00 0.00 0.00 0.00 -
P/RPS 7.91 5.55 5.64 0.00 0.00 0.00 0.00 -
P/EPS 49.23 14.58 11.81 0.00 0.00 0.00 0.00 -
EY 2.03 6.86 8.47 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.38 1.48 0.00 0.00 0.00 0.00 -

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