[VSOLAR] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -29.01%
YoY- 24.45%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Revenue 9,668 3,789 3,709 1,983 1,476 2,327 523 47.48%
PBT -34,919 -11,956 -1,493 -2,293 -3,068 -5,803 -2,420 42.70%
Tax -142 -25 -4 0 -2 0 0 -
NP -35,061 -11,981 -1,497 -2,293 -3,070 -5,803 -2,420 42.77%
-
NP to SH -35,060 -11,750 -1,468 -2,179 -2,884 -5,739 -2,159 44.96%
-
Tax Rate - - - - - - - -
Total Cost 44,729 15,770 5,206 4,276 4,546 8,130 2,943 43.69%
-
Net Worth 106,762 52,004 14,704 16,570 15,221 12,702 16,302 28.44%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Net Worth 106,762 52,004 14,704 16,570 15,221 12,702 16,302 28.44%
NOSH 4,566,933 1,875,323 386,067 386,067 337,500 299,593 260,000 46.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
NP Margin -362.65% -316.20% -40.36% -115.63% -207.99% -249.38% -462.72% -
ROE -32.84% -22.59% -9.98% -13.15% -18.95% -45.18% -13.24% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
RPS 0.22 0.24 0.97 0.52 0.44 0.78 0.20 1.27%
EPS -0.81 -0.73 -0.39 -0.57 -0.85 -1.92 -0.83 -0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0324 0.0386 0.0435 0.0451 0.0424 0.0627 -11.67%
Adjusted Per Share Value based on latest NOSH - 386,067
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
RPS 1.95 0.76 0.75 0.40 0.30 0.47 0.11 46.66%
EPS -7.07 -2.37 -0.30 -0.44 -0.58 -1.16 -0.44 44.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.1049 0.0297 0.0334 0.0307 0.0256 0.0329 28.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 -
Price 0.015 0.035 0.07 0.115 0.115 0.085 0.125 -
P/RPS 6.71 14.83 7.19 22.09 26.30 10.94 62.14 -25.65%
P/EPS -1.85 -4.78 -18.16 -20.10 -13.46 -4.44 -15.05 -24.36%
EY -54.08 -20.92 -5.51 -4.97 -7.43 -22.54 -6.64 32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.08 1.81 2.64 2.55 2.00 1.99 -14.57%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Date 30/11/21 30/11/20 27/11/19 30/11/18 27/11/17 28/11/16 28/05/14 -
Price 0.02 0.045 0.055 0.095 0.125 0.07 0.115 -
P/RPS 8.94 19.06 5.65 18.25 28.58 9.01 57.17 -21.89%
P/EPS -2.47 -6.15 -14.27 -16.61 -14.63 -3.65 -13.85 -20.52%
EY -40.56 -16.27 -7.01 -6.02 -6.84 -27.37 -7.22 25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.39 1.42 2.18 2.77 1.65 1.83 -10.28%

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