[VSOLAR] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -67.7%
YoY- 50.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 670 1,509 252 710 541 1,502 0 -
PBT -1,317 -1,171 -603 -382 -737 604 0 -
Tax -8 0 0 3 -36 -25 0 -
NP -1,325 -1,171 -603 -379 -773 579 0 -
-
NP to SH -1,056 -1,008 -457 -379 -773 579 0 -
-
Tax Rate - - - - - 4.14% - -
Total Cost 1,995 2,680 855 1,089 1,314 923 0 -
-
Net Worth 6,130 8,203 9,189 13,154 14,184 12,000 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 6,130 8,203 9,189 13,154 14,184 12,000 0 -
NOSH 93,451 93,333 70,307 92,439 93,132 93,387 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -197.76% -77.60% -239.29% -53.38% -142.88% 38.55% 0.00% -
ROE -17.23% -12.29% -4.97% -2.88% -5.45% 4.82% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.72 1.62 0.36 0.77 0.58 1.61 0.00 -
EPS -1.13 -1.08 -0.65 -0.41 -0.83 0.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0879 0.1307 0.1423 0.1523 0.1285 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.08 0.19 0.03 0.09 0.07 0.19 0.00 -
EPS -0.13 -0.13 -0.06 -0.05 -0.10 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0102 0.0114 0.0163 0.0176 0.0149 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.06 0.10 0.09 0.16 0.19 0.26 0.00 -
P/RPS 8.37 6.19 25.11 20.83 32.71 16.17 0.00 -
P/EPS -5.31 -9.26 -13.85 -39.02 -22.89 41.94 0.00 -
EY -18.83 -10.80 -7.22 -2.56 -4.37 2.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 0.69 1.12 1.25 2.02 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 28/08/08 20/08/07 25/08/06 05/09/05 - -
Price 0.06 0.07 0.12 0.25 0.14 0.19 0.00 -
P/RPS 8.37 4.33 33.48 32.55 24.10 11.81 0.00 -
P/EPS -5.31 -6.48 -18.46 -60.98 -16.87 30.65 0.00 -
EY -18.83 -15.43 -5.42 -1.64 -5.93 3.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.92 1.76 0.92 1.48 0.00 -

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