[VSOLAR] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -0.64%
YoY- 56.49%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
Revenue 7,727 2,782 2,989 2,154 1,716 2,618 1,606 33.05%
PBT -33,999 -4,104 -1,566 -1,801 -3,917 -8,122 -3,708 49.59%
Tax -125 -23 -4 -2 0 0 0 -
NP -34,124 -4,127 -1,570 -1,803 -3,917 -8,122 -3,708 49.69%
-
NP to SH -34,125 -3,882 -1,539 -1,621 -3,726 -7,977 -3,494 51.32%
-
Tax Rate - - - - - - - -
Total Cost 41,851 6,909 4,559 3,957 5,633 10,740 5,314 45.51%
-
Net Worth 84,980 13,557 14,856 16,951 14,522 13,333 15,190 36.74%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
Net Worth 84,980 13,557 14,856 16,951 14,522 13,333 15,190 36.74%
NOSH 3,666,933 1,643,323 386,067 386,067 373,521 299,622 296,101 57.99%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
NP Margin -441.62% -148.35% -52.53% -83.70% -228.26% -310.24% -230.88% -
ROE -40.16% -28.63% -10.36% -9.56% -25.66% -59.83% -23.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 0.26 0.68 0.78 0.57 0.51 0.87 0.54 -12.44%
EPS -1.43 -0.96 -0.40 -0.43 -1.12 -2.66 -1.18 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.033 0.039 0.0445 0.0435 0.0445 0.0513 -10.36%
Adjusted Per Share Value based on latest NOSH - 386,067
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 1.56 0.56 0.60 0.43 0.35 0.53 0.32 33.36%
EPS -6.89 -0.78 -0.31 -0.33 -0.75 -1.61 -0.70 51.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.0274 0.03 0.0342 0.0293 0.0269 0.0306 36.79%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/15 -
Price 0.01 0.065 0.19 0.11 0.105 0.085 0.085 -
P/RPS 3.91 9.60 24.21 19.45 20.43 9.73 15.67 -22.30%
P/EPS -0.89 -6.88 -47.03 -25.85 -9.41 -3.19 -7.20 -31.61%
EY -112.84 -14.54 -2.13 -3.87 -10.63 -31.32 -13.88 46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.97 4.87 2.47 2.41 1.91 1.66 -24.25%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 CAGR
Date 30/09/21 28/08/20 30/08/19 30/08/18 30/08/17 29/08/16 25/02/16 -
Price 0.015 0.055 0.14 0.105 0.105 0.095 0.07 -
P/RPS 5.87 8.12 17.84 18.57 20.43 10.87 12.91 -13.34%
P/EPS -1.33 -5.82 -34.65 -24.68 -9.41 -3.57 -5.93 -23.79%
EY -75.23 -17.18 -2.89 -4.05 -10.63 -28.02 -16.86 31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.67 3.59 2.36 2.41 2.13 1.36 -15.74%

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