[VELOCITY] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 167.12%
YoY- 807.69%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,386 164,460 159,468 79,424 22,368 17,896 17,170 293.68%
PBT 2,836 8,908 7,854 3,344 -2,509 -1,926 -1,340 -
Tax -1,497 -2,053 -1,700 -720 473 69 70 -
NP 1,339 6,854 6,154 2,624 -2,036 -1,857 -1,270 -
-
NP to SH 28 3,592 3,434 1,472 -2,193 -1,965 -1,270 -
-
Tax Rate 52.79% 23.05% 21.65% 21.53% - - - -
Total Cost 134,047 157,605 153,314 76,800 24,404 19,753 18,440 273.00%
-
Net Worth 47,814 49,193 41,560 40,392 39,976 38,604 39,511 13.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 47,814 49,193 41,560 40,392 39,976 38,604 39,511 13.49%
NOSH 93,333 94,859 88,051 87,619 88,072 87,738 88,194 3.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.99% 4.17% 3.86% 3.30% -9.10% -10.38% -7.40% -
ROE 0.06% 7.30% 8.26% 3.64% -5.49% -5.09% -3.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 145.06 173.37 181.11 90.65 25.40 20.40 19.47 279.15%
EPS 0.03 3.79 3.90 1.68 -2.49 -2.24 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5186 0.472 0.461 0.4539 0.44 0.448 9.30%
Adjusted Per Share Value based on latest NOSH - 87,619
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.80 11.91 11.54 5.75 1.62 1.30 1.24 294.28%
EPS 0.00 0.26 0.25 0.11 -0.16 -0.14 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0356 0.0301 0.0292 0.0289 0.0279 0.0286 13.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.55 0.61 0.62 0.55 0.63 0.91 -
P/RPS 0.39 0.32 0.34 0.68 2.17 3.09 4.67 -80.74%
P/EPS 1,866.67 14.52 15.64 36.90 -22.09 -28.12 -63.19 -
EY 0.05 6.88 6.39 2.71 -4.53 -3.56 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.29 1.34 1.21 1.43 2.03 -33.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 19/08/11 -
Price 0.47 0.51 0.59 0.62 0.60 0.63 0.69 -
P/RPS 0.32 0.29 0.33 0.68 2.36 3.09 3.54 -79.71%
P/EPS 1,566.67 13.47 15.13 36.90 -24.10 -28.12 -47.92 -
EY 0.06 7.42 6.61 2.71 -4.15 -3.56 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 1.25 1.34 1.32 1.43 1.54 -28.95%

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