[VSOLAR] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
08-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -15.96%
YoY- -825.1%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 8,673 9,668 7,727 7,879 5,432 3,789 2,782 112.96%
PBT -40,064 -34,919 -33,674 -24,512 -21,222 -11,956 -4,101 355.09%
Tax -137 -142 -125 -43 -32 -25 -17 300.43%
NP -40,201 -35,061 -33,799 -24,555 -21,254 -11,981 -4,118 354.88%
-
NP to SH -40,202 -35,060 -33,800 -24,395 -21,038 -11,750 -3,872 373.90%
-
Tax Rate - - - - - - - -
Total Cost 48,874 44,729 41,526 32,434 26,686 15,770 6,900 267.51%
-
Net Worth 102,569 106,762 84,980 74,240 55,472 52,004 13,557 283.97%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 102,569 106,762 84,980 74,240 55,472 52,004 13,557 283.97%
NOSH 4,666,933 4,566,933 3,666,933 2,820,718 2,452,135 1,875,323 1,643,323 100.16%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -463.52% -362.65% -437.41% -311.65% -391.27% -316.20% -148.02% -
ROE -39.19% -32.84% -39.77% -32.86% -37.93% -22.59% -28.56% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.19 0.22 0.26 0.35 0.32 0.24 0.68 -57.16%
EPS -0.87 -0.81 -1.12 -1.09 -1.24 -0.73 -0.94 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0247 0.0281 0.0331 0.0326 0.0324 0.033 -22.93%
Adjusted Per Share Value based on latest NOSH - 2,820,718
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.75 1.95 1.56 1.59 1.10 0.76 0.56 113.30%
EPS -8.11 -7.07 -6.82 -4.92 -4.24 -2.37 -0.78 374.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.207 0.2154 0.1715 0.1498 0.1119 0.1049 0.0274 283.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.015 0.015 0.01 0.03 0.04 0.035 0.065 -
P/RPS 7.95 6.71 3.91 8.54 12.53 14.83 9.60 -11.78%
P/EPS -1.72 -1.85 -0.89 -2.76 -3.24 -4.78 -6.90 -60.29%
EY -58.27 -54.08 -111.77 -36.26 -30.91 -20.92 -14.50 152.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.36 0.91 1.23 1.08 1.97 -51.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 08/09/21 31/03/21 30/11/20 28/08/20 -
Price 0.015 0.02 0.015 0.01 0.03 0.045 0.055 -
P/RPS 7.95 8.94 5.87 2.85 9.40 19.06 8.12 -1.39%
P/EPS -1.72 -2.47 -1.34 -0.92 -2.43 -6.15 -5.84 -55.63%
EY -58.27 -40.56 -74.51 -108.77 -41.21 -16.27 -17.14 125.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.53 0.30 0.92 1.39 1.67 -45.51%

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