[VSOLAR] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[VSOLAR] VSOLAR GROUP BERHAD
Announcement Date
08-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -15.96%
YoY- -825.1%
Quarter Report
Latest QR
Upcoming QR
VSOLAR's Result
VSOLAR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 10,082 13,677 5,399 7,879 3,628 2,387 1,744 33.93%
PBT -11,700 -4,353 -37,301 -24,512 -2,657 -1,889 -3,020 25.29%
Tax -306 -332 -127 -43 -4 0 -2 131.09%
NP -12,006 -4,685 -37,428 -24,555 -2,661 -1,889 -3,022 25.82%
-
NP to SH -12,005 -4,682 -37,389 -24,395 -2,637 -1,774 -2,836 27.15%
-
Tax Rate - - - - - - - -
Total Cost 22,088 18,362 42,827 32,434 6,289 4,276 4,766 29.09%
-
Net Worth 115,937 102,017 105,795 74,240 15,406 15,199 17,370 37.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 115,937 102,017 105,795 74,240 15,406 15,199 17,370 37.17%
NOSH 805,790 4,834,933 4,834,933 2,820,718 410,830 386,067 386,067 13.03%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -119.08% -34.25% -693.24% -311.65% -73.35% -79.14% -173.28% -
ROE -10.35% -4.59% -35.34% -32.86% -17.12% -11.67% -16.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.26 0.28 0.11 0.35 0.88 0.63 0.46 54.45%
EPS -7.45 -0.10 -0.78 -1.09 -0.64 -0.47 -0.74 46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.0211 0.022 0.0331 0.0375 0.0399 0.0456 58.30%
Adjusted Per Share Value based on latest NOSH - 2,820,718
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.25 1.70 0.67 0.98 0.45 0.30 0.22 33.54%
EPS -1.49 -0.58 -4.64 -3.03 -0.33 -0.22 -0.35 27.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1266 0.1313 0.0921 0.0191 0.0189 0.0216 37.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.105 0.005 0.01 0.03 0.015 0.205 0.105 -
P/RPS 1.68 1.77 8.91 8.54 1.70 32.72 22.93 -35.28%
P/EPS -1.41 -5.16 -1.29 -2.76 -2.34 -44.02 -14.10 -31.84%
EY -70.94 -19.37 -77.75 -36.26 -42.79 -2.27 -7.09 46.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.45 0.91 0.40 5.14 2.30 -36.52%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 08/09/21 30/06/20 31/05/19 30/05/18 -
Price 0.10 0.16 0.01 0.01 0.065 0.165 0.10 -
P/RPS 1.60 56.56 8.91 2.85 7.36 26.33 21.84 -35.28%
P/EPS -1.34 -165.23 -1.29 -0.92 -10.13 -35.43 -13.43 -31.87%
EY -74.49 -0.61 -77.75 -108.77 -9.87 -2.82 -7.44 46.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 7.58 0.45 0.30 1.73 4.14 2.19 -36.74%

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