[VSOLAR] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.73%
YoY- -198.38%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 11,328 7,256 9,668 3,789 3,709 1,983 1,476 40.42%
PBT -6,981 -27,275 -34,919 -11,956 -1,493 -2,293 -3,068 14.67%
Tax -301 -50 -142 -25 -4 0 -2 130.54%
NP -7,282 -27,325 -35,061 -11,981 -1,497 -2,293 -3,070 15.47%
-
NP to SH -7,276 -27,324 -35,060 -11,750 -1,468 -2,179 -2,884 16.66%
-
Tax Rate - - - - - - - -
Total Cost 18,610 34,581 44,729 15,770 5,206 4,276 4,546 26.46%
-
Net Worth 89,023 96,215 106,762 52,004 14,704 16,570 15,221 34.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 89,023 96,215 106,762 52,004 14,704 16,570 15,221 34.20%
NOSH 161,158 4,834,933 4,566,933 1,875,323 386,067 386,067 337,500 -11.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -64.28% -376.58% -362.65% -316.20% -40.36% -115.63% -207.99% -
ROE -8.17% -28.40% -32.84% -22.59% -9.98% -13.15% -18.95% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.03 0.15 0.22 0.24 0.97 0.52 0.44 58.66%
EPS -4.51 -0.57 -0.81 -0.73 -0.39 -0.57 -0.85 32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5524 0.0199 0.0247 0.0324 0.0386 0.0435 0.0451 51.79%
Adjusted Per Share Value based on latest NOSH - 4,566,933
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.41 0.90 1.20 0.47 0.46 0.25 0.18 40.90%
EPS -0.90 -3.39 -4.35 -1.46 -0.18 -0.27 -0.36 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.1194 0.1325 0.0645 0.0182 0.0206 0.0189 34.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.15 0.01 0.015 0.035 0.07 0.115 0.115 -
P/RPS 2.13 6.66 6.71 14.83 7.19 22.09 26.30 -34.21%
P/EPS -3.32 -1.77 -1.85 -4.78 -18.16 -20.10 -13.46 -20.79%
EY -30.10 -56.51 -54.08 -20.92 -5.51 -4.97 -7.43 26.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.50 0.61 1.08 1.81 2.64 2.55 -31.20%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 27/11/19 30/11/18 27/11/17 -
Price 0.135 0.01 0.02 0.045 0.055 0.095 0.125 -
P/RPS 1.92 6.66 8.94 19.06 5.65 18.25 28.58 -36.22%
P/EPS -2.99 -1.77 -2.47 -6.15 -14.27 -16.61 -14.63 -23.24%
EY -33.44 -56.51 -40.56 -16.27 -7.01 -6.02 -6.84 30.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.50 0.81 1.39 1.42 2.18 2.77 -33.46%

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