[VELOCITY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.81%
YoY- 13.15%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,575 5,754 26,483 19,888 15,581 10,503 29,391 -56.04%
PBT -1,953 -576 -3,570 -2,895 -2,493 38 -4,876 -45.69%
Tax 50 0 -33 272 60 -44 174 -56.48%
NP -1,903 -576 -3,603 -2,623 -2,433 -6 -4,702 -45.31%
-
NP to SH -1,903 -576 -3,603 -2,623 -2,433 -6 -4,702 -45.31%
-
Tax Rate - - - - - 115.79% - -
Total Cost 10,478 6,330 30,086 22,511 18,014 10,509 34,093 -54.49%
-
Net Worth 45,196 46,254 42,837 43,103 43,377 34,308 45,589 -0.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 45,196 46,254 42,837 43,103 43,377 34,308 45,589 -0.57%
NOSH 88,101 87,272 79,920 79,969 80,032 60,000 79,981 6.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -22.19% -10.01% -13.60% -13.19% -15.62% -0.06% -16.00% -
ROE -4.21% -1.25% -8.41% -6.09% -5.61% -0.02% -10.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.73 6.59 33.14 24.87 19.47 17.51 36.75 -58.80%
EPS -2.16 -0.66 -4.50 -3.28 -3.04 -0.01 -5.88 -48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.513 0.53 0.536 0.539 0.542 0.5718 0.57 -6.78%
Adjusted Per Share Value based on latest NOSH - 78,750
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.62 0.42 1.92 1.44 1.13 0.76 2.13 -56.11%
EPS -0.14 -0.04 -0.26 -0.19 -0.18 0.00 -0.34 -44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0335 0.031 0.0312 0.0314 0.0248 0.033 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.34 0.35 0.32 0.43 0.47 0.56 -
P/RPS 3.39 5.16 1.06 1.29 2.21 2.68 1.52 70.78%
P/EPS -15.28 -51.52 -7.76 -9.76 -14.14 -4,700.00 -9.53 37.02%
EY -6.55 -1.94 -12.88 -10.25 -7.07 -0.02 -10.50 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.65 0.59 0.79 0.82 0.98 -24.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 26/02/08 29/11/07 30/08/07 30/05/07 23/02/07 -
Price 0.37 0.37 0.33 0.38 0.40 0.41 0.61 -
P/RPS 3.80 5.61 1.00 1.53 2.05 2.34 1.66 73.78%
P/EPS -17.13 -56.06 -7.32 -11.59 -13.16 -4,100.00 -10.38 39.69%
EY -5.84 -1.78 -13.66 -8.63 -7.60 -0.02 -9.64 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.62 0.71 0.74 0.72 1.07 -23.22%

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