[VSOLAR] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ--%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,051 1,042 0 807 663 735 933 2.18%
PBT -1,260 -2,158 0 -2,665 -2,115 -1,294 -799 8.63%
Tax -2 0 0 0 0 0 0 -
NP -1,262 -2,158 0 -2,665 -2,115 -1,294 -799 8.66%
-
NP to SH -1,208 -2,100 0 -2,562 -1,933 -1,064 -610 13.22%
-
Tax Rate - - - - - - - -
Total Cost 2,313 3,200 0 3,472 2,778 2,029 1,732 5.39%
-
Net Worth 17,370 11,444 14,524 16,019 16,665 18,036 -4,373 -
Dividend
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 17,370 11,444 14,524 16,019 16,665 18,036 -4,373 -
NOSH 386,067 333,521 295,815 294,482 261,216 259,512 103,389 27.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -120.08% -207.10% 0.00% -330.24% -319.00% -176.05% -85.64% -
ROE -6.95% -18.35% 0.00% -15.99% -11.60% -5.90% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.28 0.35 0.00 0.27 0.25 0.28 0.90 -19.12%
EPS -0.32 -0.70 0.00 -0.87 -0.74 -0.41 -0.59 -10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0382 0.0491 0.0544 0.0638 0.0695 -0.0423 -
Adjusted Per Share Value based on latest NOSH - 293,200
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.21 0.21 0.00 0.16 0.13 0.15 0.19 1.83%
EPS -0.24 -0.42 0.00 -0.52 -0.39 -0.21 -0.12 13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0231 0.0293 0.0323 0.0336 0.0364 -0.0088 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.105 0.13 0.085 0.07 0.185 0.12 0.10 -
P/RPS 38.06 37.38 0.00 25.54 72.89 42.37 11.08 25.14%
P/EPS -33.11 -18.55 0.00 -8.05 -25.00 -29.27 -16.95 12.94%
EY -3.02 -5.39 0.00 -12.43 -4.00 -3.42 -5.90 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.40 1.73 1.29 2.90 1.73 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/18 26/05/17 20/05/16 26/11/15 28/11/14 28/11/13 29/11/12 -
Price 0.10 0.10 0.09 0.08 0.16 0.13 0.10 -
P/RPS 36.25 28.75 0.00 29.19 63.04 45.90 11.08 24.04%
P/EPS -31.53 -14.27 0.00 -9.20 -21.62 -31.71 -16.95 11.94%
EY -3.17 -7.01 0.00 -10.88 -4.63 -3.15 -5.90 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.62 1.83 1.47 2.51 1.87 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