[VSOLAR] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -10.67%
YoY- -779.06%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 11,448 8,946 10,258 7,727 2,782 2,989 2,154 32.06%
PBT -3,118 -14,740 -26,463 -33,999 -4,104 -1,566 -1,801 9.56%
Tax 0 -191 -75 -125 -23 -4 -2 -
NP -3,118 -14,931 -26,538 -34,124 -4,127 -1,570 -1,803 9.54%
-
NP to SH -3,120 -14,925 -26,534 -34,125 -3,882 -1,539 -1,621 11.51%
-
Tax Rate - - - - - - - -
Total Cost 14,566 23,877 36,796 41,851 6,909 4,559 3,957 24.23%
-
Net Worth 117,338 91,441 106,456 84,980 13,557 14,856 16,951 38.01%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 117,338 91,441 106,456 84,980 13,557 14,856 16,951 38.01%
NOSH 805,790 161,158 4,834,933 3,666,933 1,643,323 386,067 386,067 13.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -27.24% -166.90% -258.71% -441.62% -148.35% -52.53% -83.70% -
ROE -2.66% -16.32% -24.92% -40.16% -28.63% -10.36% -9.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.37 5.55 0.21 0.26 0.68 0.78 0.57 26.78%
EPS -1.29 -9.26 -0.57 -1.43 -0.96 -0.40 -0.43 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2432 0.5674 0.022 0.0281 0.033 0.039 0.0445 32.68%
Adjusted Per Share Value based on latest NOSH - 3,666,933
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.31 1.81 2.07 1.56 0.56 0.60 0.43 32.30%
EPS -0.63 -3.01 -5.35 -6.89 -0.78 -0.31 -0.33 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.1845 0.2148 0.1715 0.0274 0.03 0.0342 38.01%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.105 0.195 0.005 0.01 0.065 0.19 0.11 -
P/RPS 4.43 3.51 2.36 3.91 9.60 24.21 19.45 -21.83%
P/EPS -16.24 -2.11 -0.91 -0.89 -6.88 -47.03 -25.85 -7.44%
EY -6.16 -47.49 -109.67 -112.84 -14.54 -2.13 -3.87 8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.23 0.36 1.97 4.87 2.47 -25.25%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.085 0.27 0.005 0.015 0.055 0.14 0.105 -
P/RPS 3.58 4.86 2.36 5.87 8.12 17.84 18.57 -23.97%
P/EPS -13.14 -2.92 -0.91 -1.33 -5.82 -34.65 -24.68 -9.96%
EY -7.61 -34.30 -109.67 -75.23 -17.18 -2.89 -4.05 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.23 0.53 1.67 3.59 2.36 -27.22%

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