[VSOLAR] YoY 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- 33.06%
YoY- -15.43%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 318 286 860 423 530 128 351 -1.77%
PBT -623 -872 -698 -767 -710 -558 -11 108.28%
Tax 0 0 0 0 0 0 0 -
NP -623 -872 -698 -767 -710 -558 -11 108.28%
-
NP to SH -601 -852 -677 -733 -635 -496 -9 114.61%
-
Tax Rate - - - - - - - -
Total Cost 941 1,158 1,558 1,190 1,240 686 362 18.96%
-
Net Worth 17,370 11,444 14,452 15,950 16,880 18,143 -4,356 -
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 14,452 15,950 16,880 18,143 -4,356 -
NOSH 386,067 333,521 294,347 293,200 264,583 261,052 102,999 27.14%
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 -195.91% -304.90% -81.16% -181.32% -133.96% -435.94% -3.13% -
ROE -3.46% -7.44% -4.68% -4.60% -3.76% -2.73% 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 0.08 0.10 0.29 0.14 0.20 0.05 0.34 -23.12%
EPS -0.16 -0.28 -0.23 -0.25 -0.24 -0.19 0.00 -
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 0.06 0.06 0.17 0.09 0.11 0.03 0.07 -2.76%
EPS -0.12 -0.17 -0.14 -0.15 -0.13 -0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0231 0.0292 0.0322 0.0341 0.0366 -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 125.78 136.18 29.09 48.52 92.35 244.74 29.34 30.28%
P/EPS -66.55 -45.71 -36.96 -28.00 -77.08 -63.16 -1,144.44 -40.37%
EY -1.50 -2.19 -2.71 -3.57 -1.30 -1.58 -0.09 66.76%
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 119.79 104.75 30.80 55.45 79.87 265.13 29.34 29.13%
P/EPS -63.38 -35.16 -39.13 -32.00 -66.67 -68.42 -1,144.44 -40.90%
EY -1.58 -2.84 -2.56 -3.13 -1.50 -1.46 -0.09 68.34%
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