[VELOCITY] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.95%
YoY- 47.97%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 20,166 15,493 17,969 18,312 18,781 18,788 17,253 10.99%
PBT -206 -2,245 -1,764 -3,101 -4,539 -3,993 -5,245 -88.51%
Tax 51 1,444 1,451 550 556 -764 -789 -
NP -155 -801 -313 -2,551 -3,983 -4,757 -6,034 -91.35%
-
NP to SH -155 -801 -313 -2,551 -3,983 -4,757 -6,034 -91.35%
-
Tax Rate - - - - - - - -
Total Cost 20,321 16,294 18,282 20,863 22,764 23,545 23,287 -8.70%
-
Net Worth 39,565 41,002 39,100 40,350 40,830 41,446 40,847 -2.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,565 41,002 39,100 40,350 40,830 41,446 40,847 -2.10%
NOSH 85,454 88,750 85,000 87,910 87,619 87,624 88,033 -1.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.77% -5.17% -1.74% -13.93% -21.21% -25.32% -34.97% -
ROE -0.39% -1.95% -0.80% -6.32% -9.75% -11.48% -14.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.60 17.46 21.14 20.83 21.43 21.44 19.60 13.21%
EPS -0.18 -0.90 -0.37 -2.90 -4.55 -5.43 -6.85 -91.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.462 0.46 0.459 0.466 0.473 0.464 -0.14%
Adjusted Per Share Value based on latest NOSH - 87,910
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.50 1.15 1.34 1.36 1.40 1.40 1.28 11.18%
EPS -0.01 -0.06 -0.02 -0.19 -0.30 -0.35 -0.45 -92.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0294 0.0305 0.0291 0.03 0.0303 0.0308 0.0304 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.28 0.26 0.24 0.20 0.21 0.23 0.22 -
P/RPS 1.19 1.49 1.14 0.96 0.98 1.07 1.12 4.13%
P/EPS -154.37 -28.81 -65.18 -6.89 -4.62 -4.24 -3.21 1231.84%
EY -0.65 -3.47 -1.53 -14.51 -21.65 -23.60 -31.16 -92.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.52 0.44 0.45 0.49 0.47 17.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 23/11/09 19/08/09 29/05/09 26/02/09 -
Price 0.41 0.32 0.28 0.24 0.23 0.25 0.16 -
P/RPS 1.74 1.83 1.32 1.15 1.07 1.17 0.82 65.35%
P/EPS -226.04 -35.46 -76.04 -8.27 -5.06 -4.61 -2.33 2029.07%
EY -0.44 -2.82 -1.32 -12.09 -19.76 -21.72 -42.84 -95.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.61 0.52 0.49 0.53 0.34 90.27%

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