[VSOLAR] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -17.06%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,618 1,545 1,595 1,293 1,637 906 3,512 -4.41%
PBT -8,122 -3,660 -2,324 -1,647 -1,547 -2,578 -2,740 18.19%
Tax 0 -48 0 -22 0 -1 -13 -
NP -8,122 -3,708 -2,324 -1,669 -1,547 -2,579 -2,753 18.10%
-
NP to SH -7,977 -3,429 -2,037 -1,448 -1,237 1,927 -2,538 19.26%
-
Tax Rate - - - - - - - -
Total Cost 10,740 5,253 3,919 2,962 3,184 3,485 6,265 8.64%
-
Net Worth 13,333 15,629 16,940 8,345 5,158 6,134 7,175 9.99%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 13,333 15,629 16,940 8,345 5,158 6,134 7,175 9.99%
NOSH 299,622 267,175 257,848 113,385 95,891 93,230 93,183 19.67%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -310.24% -240.00% -145.71% -129.08% -94.50% -284.66% -78.39% -
ROE -59.83% -21.94% -12.02% -17.35% -23.98% 31.41% -35.37% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.87 0.58 0.62 1.14 1.71 0.97 3.77 -20.19%
EPS -2.66 -1.28 -0.79 -1.26 -1.29 -2.07 -2.72 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0585 0.0657 0.0736 0.0538 0.0658 0.077 -8.08%
Adjusted Per Share Value based on latest NOSH - 145,438
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.32 0.19 0.20 0.16 0.20 0.11 0.44 -4.78%
EPS -0.99 -0.43 -0.25 -0.18 -0.15 0.24 -0.31 19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0194 0.021 0.0104 0.0064 0.0076 0.0089 9.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.085 0.11 0.12 0.10 0.07 0.06 0.10 -
P/RPS 9.73 19.02 19.40 8.77 4.10 6.17 2.65 22.14%
P/EPS -3.19 -8.57 -15.19 -7.83 -5.43 2.90 -3.67 -2.13%
EY -31.32 -11.67 -6.58 -12.77 -18.43 34.45 -27.24 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.88 1.83 1.36 1.30 0.91 1.30 6.09%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/16 26/02/15 27/02/14 26/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.095 0.175 0.12 0.085 0.09 0.10 0.11 -
P/RPS 10.87 30.26 19.40 7.45 5.27 10.29 2.92 22.40%
P/EPS -3.57 -13.64 -15.19 -6.66 -6.98 4.84 -4.04 -1.88%
EY -28.02 -7.33 -6.58 -15.02 -14.33 20.67 -24.76 1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.99 1.83 1.15 1.67 1.52 1.43 6.32%

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