[VSOLAR] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,374 53 3,327 880 142 318 286 50.85% YoY % 6,266.04% -98.41% 278.07% 519.72% -55.35% 11.19% - Horiz. % 1,179.72% 18.53% 1,163.29% 307.69% 49.65% 111.19% 100.00%
PBT 5,774 -910 -3,673 -383 -667 -623 -872 - YoY % 734.51% 75.22% -859.01% 42.58% -7.06% 28.56% - Horiz. % -662.16% 104.36% 421.22% 43.92% 76.49% 71.44% 100.00%
Tax -285 -1 -11 0 0 0 0 - YoY % -28,400.00% 90.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,590.91% 9.09% 100.00% - - - -
NP 5,489 -911 -3,684 -383 -667 -623 -872 - YoY % 702.52% 75.27% -861.88% 42.58% -7.06% 28.56% - Horiz. % -629.47% 104.47% 422.48% 43.92% 76.49% 71.44% 100.00%
NP to SH 5,488 -910 -3,723 -366 -648 -601 -852 - YoY % 703.08% 75.56% -917.21% 43.52% -7.82% 29.46% - Horiz. % -644.13% 106.81% 436.97% 42.96% 76.06% 70.54% 100.00%
Tax Rate 4.94 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -2,115 964 7,011 1,263 809 941 1,158 - YoY % -319.40% -86.25% 455.11% 56.12% -14.03% -18.74% - Horiz. % -182.64% 83.25% 605.44% 109.07% 69.86% 81.26% 100.00%
Net Worth 102,017 105,795 74,240 15,406 15,199 17,370 11,444 43.97% YoY % -3.57% 42.50% 381.89% 1.36% -12.50% 51.78% - Horiz. % 891.41% 924.43% 648.70% 134.62% 132.81% 151.78% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 102,017 105,795 74,240 15,406 15,199 17,370 11,444 43.97% YoY % -3.57% 42.50% 381.89% 1.36% -12.50% 51.78% - Horiz. % 891.41% 924.43% 648.70% 134.62% 132.81% 151.78% 100.00%
NOSH 4,834,933 4,808,889 2,242,909 410,830 380,935 380,935 299,593 58.93% YoY % 0.54% 114.40% 445.94% 7.85% 0.00% 27.15% - Horiz. % 1,613.83% 1,605.14% 748.65% 137.13% 127.15% 127.15% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 162.69 % -1,718.87 % -110.73 % -43.52 % -469.72 % -195.91 % -304.90 % - YoY % 109.46% -1,452.31% -154.43% 90.73% -139.76% 35.75% - Horiz. % -53.36% 563.75% 36.32% 14.27% 154.06% 64.25% 100.00%
ROE 5.38 % -0.86 % -5.01 % -2.38 % -4.26 % -3.46 % -7.44 % - YoY % 725.58% 82.83% -110.50% 44.13% -23.12% 53.49% - Horiz. % -72.31% 11.56% 67.34% 31.99% 57.26% 46.51% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.07 0.00 0.15 0.21 0.04 0.08 0.10 -5.77% YoY % 0.00% 0.00% -28.57% 425.00% -50.00% -20.00% - Horiz. % 70.00% 0.00% 150.00% 210.00% 40.00% 80.00% 100.00%
EPS 0.11 -0.02 -0.17 -0.09 -0.17 -0.16 -0.28 - YoY % 650.00% 88.24% -88.89% 47.06% -6.25% 42.86% - Horiz. % -39.29% 7.14% 60.71% 32.14% 60.71% 57.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0211 0.0220 0.0331 0.0375 0.0399 0.0456 0.0382 -9.42% YoY % -4.09% -33.53% -11.73% -6.02% -12.50% 19.37% - Horiz. % 55.24% 57.59% 86.65% 98.17% 104.45% 119.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 805,790 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.42 0.01 0.41 0.11 0.02 0.04 0.04 47.95% YoY % 4,100.00% -97.56% 272.73% 450.00% -50.00% 0.00% - Horiz. % 1,050.00% 25.00% 1,025.00% 275.00% 50.00% 100.00% 100.00%
EPS 0.68 -0.11 -0.46 -0.05 -0.08 -0.07 -0.11 - YoY % 718.18% 76.09% -820.00% 37.50% -14.29% 36.36% - Horiz. % -618.18% 100.00% 418.18% 45.45% 72.73% 63.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1266 0.1313 0.0921 0.0191 0.0189 0.0216 0.0142 43.97% YoY % -3.58% 42.56% 382.20% 1.06% -12.50% 52.11% - Horiz. % 891.55% 924.65% 648.59% 134.51% 133.10% 152.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0050 0.0100 0.0300 0.0150 0.2050 0.1050 0.1300 -
P/RPS 7.16 907.34 20.22 7.00 549.94 125.78 136.18 -38.78% YoY % -99.21% 4,387.34% 188.86% -98.73% 337.22% -7.64% - Horiz. % 5.26% 666.28% 14.85% 5.14% 403.83% 92.36% 100.00%
P/EPS 4.41 -52.84 -18.07 -16.84 -120.51 -66.55 -45.71 - YoY % 108.35% -192.42% -7.30% 86.03% -81.08% -45.59% - Horiz. % -9.65% 115.60% 39.53% 36.84% 263.64% 145.59% 100.00%
EY 22.70 -1.89 -5.53 -5.94 -0.83 -1.50 -2.19 - YoY % 1,301.06% 65.82% 6.90% -615.66% 44.67% 31.51% - Horiz. % -1,036.53% 86.30% 252.51% 271.23% 37.90% 68.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.45 0.91 0.40 5.14 2.30 3.40 -35.70% YoY % -46.67% -50.55% 127.50% -92.22% 123.48% -32.35% - Horiz. % 7.06% 13.24% 26.76% 11.76% 151.18% 67.65% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 08/09/21 30/06/20 31/05/19 30/05/18 26/05/17 -
Price 0.1600 0.0100 0.0100 0.0650 0.1650 0.1000 0.1000 -
P/RPS 229.28 907.34 6.74 30.35 442.64 119.79 104.75 13.94% YoY % -74.73% 13,362.02% -77.79% -93.14% 269.51% 14.36% - Horiz. % 218.88% 866.20% 6.43% 28.97% 422.57% 114.36% 100.00%
P/EPS 140.96 -52.84 -6.02 -72.96 -97.00 -63.38 -35.16 - YoY % 366.77% -777.74% 91.75% 24.78% -53.05% -80.26% - Horiz. % -400.91% 150.28% 17.12% 207.51% 275.88% 180.26% 100.00%
EY 0.71 -1.89 -16.60 -1.37 -1.03 -1.58 -2.84 - YoY % 137.57% 88.61% -1,111.68% -33.01% 34.81% 44.37% - Horiz. % -25.00% 66.55% 584.51% 48.24% 36.27% 55.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 7.58 0.45 0.30 1.73 4.14 2.19 2.62 19.36% YoY % 1,584.44% 50.00% -82.66% -58.21% 89.04% -16.41% - Horiz. % 289.31% 17.18% 11.45% 66.03% 158.02% 83.59% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment