[VELOCITY] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.45%
YoY- -115.41%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,813 2,814 7,289 5,396 3,282 2,821 5,754 -37.91%
PBT -627 -1,922 676 -1,228 -2,065 -1,376 -576 5.81%
Tax 38 1,370 25 -883 44 50 0 -
NP -589 -552 701 -2,111 -2,021 -1,326 -576 1.49%
-
NP to SH -589 -552 701 -2,111 -2,021 -1,326 -576 1.49%
-
Tax Rate - - -3.70% - - - - -
Total Cost 3,402 3,366 6,588 7,507 5,303 4,147 6,330 -33.87%
-
Net Worth 40,350 40,830 41,446 40,847 43,143 45,048 46,254 -8.69%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 40,350 40,830 41,446 40,847 43,143 45,048 46,254 -8.69%
NOSH 87,910 87,619 87,624 88,033 87,869 87,814 87,272 0.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -20.94% -19.62% 9.62% -39.12% -61.58% -47.00% -10.01% -
ROE -1.46% -1.35% 1.69% -5.17% -4.68% -2.94% -1.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.20 3.21 8.32 6.13 3.74 3.21 6.59 -38.19%
EPS -0.67 -0.63 0.80 -2.40 -2.30 -1.51 -0.66 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.466 0.473 0.464 0.491 0.513 0.53 -9.13%
Adjusted Per Share Value based on latest NOSH - 88,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.20 0.20 0.53 0.39 0.24 0.20 0.42 -38.99%
EPS -0.04 -0.04 0.05 -0.15 -0.15 -0.10 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0296 0.03 0.0296 0.0312 0.0326 0.0335 -8.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.21 0.23 0.22 0.34 0.33 0.34 -
P/RPS 6.25 6.54 2.76 3.59 9.10 10.27 5.16 13.61%
P/EPS -29.85 -33.33 28.75 -9.17 -14.78 -21.85 -51.52 -30.47%
EY -3.35 -3.00 3.48 -10.90 -6.76 -4.58 -1.94 43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.47 0.69 0.64 0.64 -22.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 19/08/09 29/05/09 26/02/09 27/11/08 27/08/08 30/05/08 -
Price 0.24 0.23 0.25 0.16 0.27 0.37 0.37 -
P/RPS 7.50 7.16 3.01 2.61 7.23 11.52 5.61 21.33%
P/EPS -35.82 -36.51 31.25 -6.67 -11.74 -24.50 -56.06 -25.79%
EY -2.79 -2.74 3.20 -14.99 -8.52 -4.08 -1.78 34.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.53 0.34 0.55 0.72 0.70 -17.96%

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