[VELOCITY] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 266.58%
YoY- 331.39%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,890 12,041 43,611 59,878 19,856 9,946 4,837 0.72%
PBT -470 -3,845 2,754 3,091 836 -1,064 -775 -28.33%
Tax 0 43 -690 -670 -180 421 17 -
NP -470 -3,802 2,064 2,421 656 -643 -758 -27.26%
-
NP to SH -244 -2,666 977 1,349 368 -719 -839 -56.07%
-
Tax Rate - - 25.05% 21.68% 21.53% - - -
Total Cost 5,360 15,843 41,547 57,457 19,200 10,589 5,595 -2.81%
-
Net Worth 44,013 48,604 49,191 41,616 40,392 39,808 38,858 8.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 44,013 48,604 49,191 41,616 40,392 39,808 38,858 8.65%
NOSH 93,846 94,875 94,854 88,169 87,619 87,682 88,315 4.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -9.61% -31.58% 4.73% 4.04% 3.30% -6.46% -15.67% -
ROE -0.55% -5.49% 1.99% 3.24% 0.91% -1.81% -2.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.21 12.69 45.98 67.91 22.66 11.34 5.48 -3.30%
EPS -0.26 -2.81 1.03 1.53 0.42 -0.82 -0.95 -57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.469 0.5123 0.5186 0.472 0.461 0.454 0.44 4.34%
Adjusted Per Share Value based on latest NOSH - 88,169
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.35 0.87 3.16 4.33 1.44 0.72 0.35 0.00%
EPS -0.02 -0.19 0.07 0.10 0.03 -0.05 -0.06 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0352 0.0356 0.0301 0.0292 0.0288 0.0281 8.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.56 0.55 0.61 0.62 0.55 0.63 -
P/RPS 9.60 4.41 1.20 0.90 2.74 4.85 11.50 -11.33%
P/EPS -192.31 -19.93 53.40 39.87 147.62 -67.07 -66.32 103.21%
EY -0.52 -5.02 1.87 2.51 0.68 -1.49 -1.51 -50.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.06 1.29 1.34 1.21 1.43 -17.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 -
Price 0.55 0.47 0.51 0.59 0.62 0.60 0.63 -
P/RPS 10.56 3.70 1.11 0.87 2.74 5.29 11.50 -5.52%
P/EPS -211.54 -16.73 49.51 38.56 147.62 -73.17 -66.32 116.53%
EY -0.47 -5.98 2.02 2.59 0.68 -1.37 -1.51 -54.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.92 0.98 1.25 1.34 1.32 1.43 -12.51%

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