[VSOLAR] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,716 2,618 1,545 1,595 1,293 1,637 906 10.32%
PBT -3,917 -8,122 -3,660 -2,324 -1,647 -1,547 -2,578 6.64%
Tax 0 0 -48 0 -22 0 -1 -
NP -3,917 -8,122 -3,708 -2,324 -1,669 -1,547 -2,579 6.63%
-
NP to SH -3,726 -7,977 -3,429 -2,037 -1,448 -1,237 1,927 -
-
Tax Rate - - - - - - - -
Total Cost 5,633 10,740 5,253 3,919 2,962 3,184 3,485 7.66%
-
Net Worth 14,522 13,333 15,629 16,940 8,345 5,158 6,134 14.17%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 14,522 13,333 15,629 16,940 8,345 5,158 6,134 14.17%
NOSH 373,521 299,622 267,175 257,848 113,385 95,891 93,230 23.79%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -228.26% -310.24% -240.00% -145.71% -129.08% -94.50% -284.66% -
ROE -25.66% -59.83% -21.94% -12.02% -17.35% -23.98% 31.41% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.51 0.87 0.58 0.62 1.14 1.71 0.97 -9.41%
EPS -1.12 -2.66 -1.28 -0.79 -1.26 -1.29 -2.07 -9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0445 0.0585 0.0657 0.0736 0.0538 0.0658 -6.16%
Adjusted Per Share Value based on latest NOSH - 256,315
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.35 0.53 0.31 0.32 0.26 0.33 0.18 10.76%
EPS -0.75 -1.61 -0.69 -0.41 -0.29 -0.25 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0269 0.0315 0.0342 0.0168 0.0104 0.0124 14.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.105 0.085 0.11 0.12 0.10 0.07 0.06 -
P/RPS 20.43 9.73 19.02 19.40 8.77 4.10 6.17 20.22%
P/EPS -9.41 -3.19 -8.57 -15.19 -7.83 -5.43 2.90 -
EY -10.63 -31.32 -11.67 -6.58 -12.77 -18.43 34.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.91 1.88 1.83 1.36 1.30 0.91 16.16%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 29/08/16 26/02/15 27/02/14 26/02/13 29/02/12 25/02/11 -
Price 0.105 0.095 0.175 0.12 0.085 0.09 0.10 -
P/RPS 20.43 10.87 30.26 19.40 7.45 5.27 10.29 11.12%
P/EPS -9.41 -3.57 -13.64 -15.19 -6.66 -6.98 4.84 -
EY -10.63 -28.02 -7.33 -6.58 -15.02 -14.33 20.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.13 2.99 1.83 1.15 1.67 1.52 7.34%

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