[VELOCITY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -161.89%
YoY- 56.82%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,585 5,313 19,650 14,245 12,300 4,813 17,969 -38.96%
PBT -670 -69 82 -240 312 195 -1,764 -47.64%
Tax 35 17 -362 50 -5 18 1,451 -91.70%
NP -635 -52 -280 -190 307 213 -313 60.46%
-
NP to SH -635 -52 -280 -190 307 213 -313 60.46%
-
Tax Rate - - 441.46% - 1.60% -9.23% - -
Total Cost 9,220 5,365 19,930 14,435 11,993 4,600 18,282 -36.72%
-
Net Worth 39,511 39,433 39,900 39,986 40,611 41,002 39,954 -0.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,511 39,433 39,900 39,986 40,611 41,002 39,954 -0.74%
NOSH 88,194 86,666 87,500 86,363 87,714 88,750 86,857 1.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.40% -0.98% -1.42% -1.33% 2.50% 4.43% -1.74% -
ROE -1.61% -0.13% -0.70% -0.48% 0.76% 0.52% -0.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.73 6.13 22.46 16.49 14.02 5.42 20.69 -39.60%
EPS -0.72 -0.06 -0.32 -0.22 0.35 0.24 -0.36 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.455 0.456 0.463 0.463 0.462 0.46 -1.75%
Adjusted Per Share Value based on latest NOSH - 87,192
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.62 0.38 1.42 1.03 0.89 0.35 1.30 -39.04%
EPS -0.05 0.00 -0.02 -0.01 0.02 0.02 -0.02 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0286 0.0285 0.0289 0.0289 0.0294 0.0297 0.0289 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.91 0.66 0.52 0.55 0.28 0.26 0.24 -
P/RPS 9.35 10.77 2.32 3.33 2.00 4.79 1.16 303.54%
P/EPS -126.39 -1,100.00 -162.50 -250.00 80.00 108.33 -66.60 53.46%
EY -0.79 -0.09 -0.62 -0.40 1.25 0.92 -1.50 -34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.45 1.14 1.19 0.60 0.56 0.52 148.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 23/02/11 23/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.69 0.75 0.73 0.48 0.41 0.32 0.28 -
P/RPS 7.09 12.23 3.25 2.91 2.92 5.90 1.35 203.05%
P/EPS -95.83 -1,250.00 -228.13 -218.18 117.14 133.33 -77.70 15.05%
EY -1.04 -0.08 -0.44 -0.46 0.85 0.75 -1.29 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 1.60 1.04 0.89 0.69 0.61 85.72%

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