[VELOCITY] QoQ TTM 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- 26.47%
YoY- 42.95%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,478 21,735 26,484 29,044 28,304 29,697 29,391 -24.00%
PBT -3,029 -4,183 -3,569 -3,341 -5,164 -3,542 -4,651 -24.88%
Tax -42 12 -32 -651 -265 -137 260 -
NP -3,071 -4,171 -3,601 -3,992 -5,429 -3,679 -4,391 -21.22%
-
NP to SH -3,071 -4,171 -3,601 -3,992 -5,429 -3,679 -4,391 -21.22%
-
Tax Rate - - - - - - - -
Total Cost 22,549 25,906 30,085 33,036 33,733 33,376 33,782 -23.64%
-
Net Worth 45,048 46,254 42,187 42,446 43,395 34,308 44,016 1.55%
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 45,048 46,254 42,187 42,446 43,395 34,308 44,016 1.55%
NOSH 87,814 87,272 79,600 78,750 80,066 60,000 80,175 6.26%
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 -15.77% -19.19% -13.60% -13.74% -19.18% -12.39% -14.94% -
ROE -6.82% -9.02% -8.54% -9.40% -12.51% -10.72% -9.98% -
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 22.18 24.90 33.27 36.88 35.35 49.50 36.66 -28.48%
EPS -3.50 -4.78 -4.52 -5.07 -6.78 -6.13 -5.48 -25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.513 0.53 0.53 0.539 0.542 0.5718 0.549 -4.42%
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 1.41 1.57 1.92 2.10 2.05 2.15 2.13 -24.06%
EPS -0.22 -0.30 -0.26 -0.29 -0.39 -0.27 -0.32 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0335 0.0305 0.0307 0.0314 0.0248 0.0319 1.45%
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 1.49 1.37 1.05 0.87 1.22 0.95 1.53 -1.75%
P/EPS -9.44 -7.11 -7.74 -6.31 -6.34 -7.67 -10.23 -5.22%
EY -10.60 -14.06 -12.93 -15.84 -15.77 -13.05 -9.78 5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.66 0.59 0.79 0.82 1.02 -26.72%
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 1.67 1.49 0.99 1.03 1.13 0.83 1.66 0.40%
P/EPS -10.58 -7.74 -7.29 -7.50 -5.90 -6.69 -11.14 -3.38%
EY -9.45 -12.92 -13.71 -13.34 -16.95 -14.96 -8.98 3.46%
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 1.11 -25.08%

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