[VELOCITY] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20175.0%
YoY- -74.53%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 23,016 26,483 26,517 31,162 42,012 29,391 26,981 -10.04%
PBT -2,304 -3,570 -3,860 -4,986 152 -4,876 -5,605 -44.68%
Tax 0 -33 362 120 -176 174 1,578 -
NP -2,304 -3,603 -3,497 -4,866 -24 -4,702 -4,026 -31.04%
-
NP to SH -2,304 -3,603 -3,497 -4,866 -24 -4,702 -4,026 -31.04%
-
Tax Rate - - - - 115.79% - - -
Total Cost 25,320 30,086 30,014 36,028 42,036 34,093 31,007 -12.62%
-
Net Worth 46,254 42,837 43,103 43,377 34,308 45,589 43,622 3.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 46,254 42,837 43,103 43,377 34,308 45,589 43,622 3.97%
NOSH 87,272 79,920 79,969 80,032 60,000 79,981 79,894 6.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -10.01% -13.60% -13.19% -15.62% -0.06% -16.00% -14.92% -
ROE -4.98% -8.41% -8.11% -11.22% -0.07% -10.31% -9.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.37 33.14 33.16 38.94 70.02 36.75 33.77 -15.18%
EPS -2.64 -4.50 -4.37 -6.08 -0.04 -5.88 -5.04 -34.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.536 0.539 0.542 0.5718 0.57 0.546 -1.96%
Adjusted Per Share Value based on latest NOSH - 80,066
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.67 1.92 1.92 2.26 3.04 2.13 1.95 -9.80%
EPS -0.17 -0.26 -0.25 -0.35 0.00 -0.34 -0.29 -29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.031 0.0312 0.0314 0.0248 0.033 0.0316 3.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.35 0.32 0.43 0.47 0.56 0.50 -
P/RPS 1.29 1.06 0.97 1.10 0.67 1.52 1.48 -8.74%
P/EPS -12.88 -7.76 -7.32 -7.07 -1,175.00 -9.53 -9.92 18.99%
EY -7.76 -12.88 -13.67 -14.14 -0.09 -10.50 -10.08 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.59 0.79 0.82 0.98 0.92 -21.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 26/02/08 29/11/07 30/08/07 30/05/07 23/02/07 30/11/06 -
Price 0.37 0.33 0.38 0.40 0.41 0.61 0.49 -
P/RPS 1.40 1.00 1.15 1.03 0.59 1.66 1.45 -2.31%
P/EPS -14.02 -7.32 -8.69 -6.58 -1,025.00 -10.38 -9.72 27.63%
EY -7.14 -13.66 -11.51 -15.20 -0.10 -9.64 -10.29 -21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.71 0.74 0.72 1.07 0.90 -15.41%

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