[VSOLAR] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -78.03%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,606 1,545 1,595 1,293 1,637 906 3,512 -12.22%
PBT -3,708 -3,660 -2,324 -1,647 -1,547 -2,578 -2,740 5.16%
Tax 0 -48 0 -22 0 -1 -13 -
NP -3,708 -3,708 -2,324 -1,669 -1,547 -2,579 -2,753 5.08%
-
NP to SH -3,494 -3,429 -2,037 -1,448 -1,237 1,927 -2,538 5.46%
-
Tax Rate - - - - - - - -
Total Cost 5,314 5,253 3,919 2,962 3,184 3,485 6,265 -2.70%
-
Net Worth 15,190 15,629 16,940 8,345 5,158 6,134 7,175 13.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 15,190 15,629 16,940 8,345 5,158 6,134 7,175 13.30%
NOSH 296,101 267,175 257,848 113,385 95,891 93,230 93,183 21.23%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -230.88% -240.00% -145.71% -129.08% -94.50% -284.66% -78.39% -
ROE -23.00% -21.94% -12.02% -17.35% -23.98% 31.41% -35.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.54 0.58 0.62 1.14 1.71 0.97 3.77 -27.65%
EPS -1.18 -1.28 -0.79 -1.26 -1.29 -2.07 -2.72 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0585 0.0657 0.0736 0.0538 0.0658 0.077 -6.54%
Adjusted Per Share Value based on latest NOSH - 145,438
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.32 0.31 0.32 0.26 0.33 0.18 0.71 -12.43%
EPS -0.70 -0.69 -0.41 -0.29 -0.25 0.39 -0.51 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0315 0.0342 0.0168 0.0104 0.0124 0.0145 13.24%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 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 15.67 19.02 19.40 8.77 4.10 6.17 2.65 34.45%
P/EPS -7.20 -8.57 -15.19 -7.83 -5.43 2.90 -3.67 11.88%
EY -13.88 -11.67 -6.58 -12.77 -18.43 34.45 -27.24 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.88 1.83 1.36 1.30 0.91 1.30 4.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.07 0.175 0.12 0.085 0.09 0.10 0.11 -
P/RPS 12.91 30.26 19.40 7.45 5.27 10.29 2.92 28.09%
P/EPS -5.93 -13.64 -15.19 -6.66 -6.98 4.84 -4.04 6.60%
EY -16.86 -7.33 -6.58 -15.02 -14.33 20.67 -24.76 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.99 1.83 1.15 1.67 1.52 1.43 -0.83%

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