[VSOLAR] YoY Quarter Result on 31-Dec-2022 [#2]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 100.71%
YoY- 100.45%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,762 3,930 830 1,825 182 1,001 421 26.93%
PBT 2,674 69 -16,169 -11,024 -1,758 -310 -758 -
Tax -41 0 -2 -7 0 0 0 -
NP 2,633 69 -16,171 -11,031 -1,758 -310 -758 -
-
NP to SH 2,630 72 -16,172 -11,030 -1,742 -291 -743 -
-
Tax Rate 1.53% 0.00% - - - - - -
Total Cost -871 3,861 17,001 12,856 1,940 1,311 1,179 -
-
Net Worth 91,650 96,215 102,569 55,472 15,580 16,304 17,980 31.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 91,650 96,215 102,569 55,472 15,580 16,304 17,980 31.17%
NOSH 161,158 4,834,933 4,666,933 2,452,135 410,830 386,067 386,067 -13.54%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 149.43% 1.76% -1,948.31% -604.44% -965.93% -30.97% -180.05% -
ROE 2.87% 0.07% -15.77% -19.88% -11.18% -1.78% -4.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.09 0.08 0.02 0.11 0.05 0.26 0.11 46.53%
EPS 1.63 0.00 -0.35 -0.65 -0.46 -0.08 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5687 0.0199 0.0223 0.0326 0.0409 0.0428 0.0472 51.38%
Adjusted Per Share Value based on latest NOSH - 4,834,933
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.36 0.79 0.17 0.37 0.04 0.20 0.08 28.47%
EPS 0.53 0.01 -3.26 -2.23 -0.35 -0.06 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.1941 0.207 0.1119 0.0314 0.0329 0.0363 31.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.225 0.01 0.015 0.04 0.04 0.12 0.13 -
P/RPS 20.58 12.30 83.12 37.30 83.72 45.67 117.63 -25.20%
P/EPS 13.79 671.52 -4.27 -6.17 -8.75 -157.09 -66.65 -
EY 7.25 0.15 -23.44 -16.21 -11.43 -0.64 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.67 1.23 0.98 2.80 2.75 -27.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.155 0.005 0.015 0.03 0.035 0.19 0.13 -
P/RPS 14.18 6.15 83.12 27.97 73.26 72.31 117.63 -29.70%
P/EPS 9.50 335.76 -4.27 -4.63 -7.65 -248.72 -66.65 -
EY 10.53 0.30 -23.44 -21.61 -13.07 -0.40 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.67 0.92 0.86 4.44 2.75 -32.06%

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