[VSOLAR] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -324.81%
YoY- 51.32%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Revenue 7,386 2,086 2,284 1,504 1,512 250 1,214 27.18%
PBT -38,780 -3,890 -1,286 -1,272 -2,570 -2,854 -1,470 54.61%
Tax -30 0 0 -4 0 0 0 -
NP -38,810 -3,890 -1,286 -1,276 -2,570 -2,854 -1,470 54.63%
-
NP to SH -38,808 -3,828 -1,216 -1,214 -2,494 -2,640 -1,134 60.07%
-
Tax Rate - - - - - - - -
Total Cost 46,196 5,976 3,570 2,780 4,082 3,104 2,684 46.07%
-
Net Worth 55,472 15,580 16,304 17,980 12,223 15,357 18,401 15.82%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Net Worth 55,472 15,580 16,304 17,980 12,223 15,357 18,401 15.82%
NOSH 2,452,135 410,830 386,067 386,067 333,521 253,846 257,727 34.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
NP Margin -525.45% -186.48% -56.30% -84.84% -169.97% -1,141.60% -121.09% -
ROE -69.96% -24.57% -7.46% -6.75% -20.40% -17.19% -6.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 0.43 0.55 0.60 0.39 0.50 0.10 0.47 -1.17%
EPS -3.82 -1.00 -0.32 -0.32 -0.84 -1.04 -0.44 33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0409 0.0428 0.0472 0.0408 0.0605 0.0714 -9.91%
Adjusted Per Share Value based on latest NOSH - 386,067
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 1.49 0.42 0.46 0.30 0.31 0.05 0.24 27.52%
EPS -7.83 -0.77 -0.25 -0.24 -0.50 -0.53 -0.23 59.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.0314 0.0329 0.0363 0.0247 0.031 0.0371 15.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 -
Price 0.04 0.04 0.12 0.13 0.09 0.115 0.10 -
P/RPS 9.22 7.30 20.01 32.93 17.83 116.77 21.23 -10.51%
P/EPS -1.75 -3.98 -37.59 -40.79 -10.81 -11.06 -22.73 -28.92%
EY -57.02 -25.12 -2.66 -2.45 -9.25 -9.04 -4.40 40.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.98 2.80 2.75 2.21 1.90 1.40 -1.70%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/03/21 28/02/20 28/02/19 28/02/18 21/02/17 28/08/14 29/08/13 -
Price 0.03 0.035 0.19 0.13 0.085 0.135 0.10 -
P/RPS 6.91 6.39 31.69 32.93 16.84 137.08 21.23 -13.88%
P/EPS -1.32 -3.48 -59.52 -40.79 -10.21 -12.98 -22.73 -31.54%
EY -76.02 -28.71 -1.68 -2.45 -9.79 -7.70 -4.40 46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 4.44 2.75 2.08 2.23 1.40 -5.43%

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