[VSOLAR] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -65.79%
YoY- -37.96%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,504 1,512 250 1,214 1,262 964 1,340 1.54%
PBT -1,272 -2,570 -2,854 -1,470 -1,196 -1,620 -2,634 -9.23%
Tax -4 0 0 0 0 0 -16 -16.85%
NP -1,276 -2,570 -2,854 -1,470 -1,196 -1,620 -2,650 -9.27%
-
NP to SH -1,214 -2,494 -2,640 -1,134 -822 -1,278 -2,112 -7.10%
-
Tax Rate - - - - - - - -
Total Cost 2,780 4,082 3,104 2,684 2,458 2,584 3,990 -4.69%
-
Net Worth 17,980 12,223 15,357 18,401 4,541 4,574 6,130 15.40%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 17,980 12,223 15,357 18,401 4,541 4,574 6,130 15.40%
NOSH 386,067 333,521 253,846 257,727 102,749 92,608 93,451 20.79%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -84.84% -169.97% -1,141.60% -121.09% -94.77% -168.05% -197.76% -
ROE -6.75% -20.40% -17.19% -6.16% -18.10% -27.94% -34.45% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.39 0.50 0.10 0.47 1.23 1.04 1.43 -15.88%
EPS -0.32 -0.84 -1.04 -0.44 -0.80 -1.38 -2.26 -22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0408 0.0605 0.0714 0.0442 0.0494 0.0656 -4.28%
Adjusted Per Share Value based on latest NOSH - 258,125
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.30 0.31 0.05 0.24 0.25 0.19 0.27 1.41%
EPS -0.24 -0.50 -0.53 -0.23 -0.17 -0.26 -0.43 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0247 0.031 0.0371 0.0092 0.0092 0.0124 15.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.09 0.115 0.10 0.09 0.09 0.06 -
P/RPS 32.93 17.83 116.77 21.23 7.33 8.65 4.18 31.63%
P/EPS -40.79 -10.81 -11.06 -22.73 -11.25 -6.52 -2.65 43.91%
EY -2.45 -9.25 -9.04 -4.40 -8.89 -15.33 -37.67 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.21 1.90 1.40 2.04 1.82 0.91 15.86%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 21/02/17 28/08/14 29/08/13 29/08/12 25/08/11 24/08/10 -
Price 0.13 0.085 0.135 0.10 0.10 0.085 0.06 -
P/RPS 32.93 16.84 137.08 21.23 8.14 8.17 4.18 31.63%
P/EPS -40.79 -10.21 -12.98 -22.73 -12.50 -6.16 -2.65 43.91%
EY -2.45 -9.79 -7.70 -4.40 -8.00 -16.24 -37.67 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.08 2.23 1.40 2.26 1.72 0.91 15.86%

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