[VELOCITY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.58%
YoY- -683.21%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 164,460 159,468 79,424 22,368 17,896 17,170 21,252 289.78%
PBT 8,908 7,854 3,344 -2,509 -1,926 -1,340 -276 -
Tax -2,053 -1,700 -720 473 69 70 68 -
NP 6,854 6,154 2,624 -2,036 -1,857 -1,270 -208 -
-
NP to SH 3,592 3,434 1,472 -2,193 -1,965 -1,270 -208 -
-
Tax Rate 23.05% 21.65% 21.53% - - - - -
Total Cost 157,605 153,314 76,800 24,404 19,753 18,440 21,460 276.45%
-
Net Worth 49,193 41,560 40,392 39,976 38,604 39,511 39,433 15.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,193 41,560 40,392 39,976 38,604 39,511 39,433 15.83%
NOSH 94,859 88,051 87,619 88,072 87,738 88,194 86,666 6.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.17% 3.86% 3.30% -9.10% -10.38% -7.40% -0.98% -
ROE 7.30% 8.26% 3.64% -5.49% -5.09% -3.21% -0.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 173.37 181.11 90.65 25.40 20.40 19.47 24.52 267.07%
EPS 3.79 3.90 1.68 -2.49 -2.24 -1.44 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.472 0.461 0.4539 0.44 0.448 0.455 9.08%
Adjusted Per Share Value based on latest NOSH - 87,682
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.91 11.54 5.75 1.62 1.30 1.24 1.54 289.62%
EPS 0.26 0.25 0.11 -0.16 -0.14 -0.09 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0301 0.0292 0.0289 0.0279 0.0286 0.0285 15.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.55 0.61 0.62 0.55 0.63 0.91 0.66 -
P/RPS 0.32 0.34 0.68 2.17 3.09 4.67 2.69 -75.71%
P/EPS 14.52 15.64 36.90 -22.09 -28.12 -63.19 -275.00 -
EY 6.88 6.39 2.71 -4.53 -3.56 -1.58 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 1.34 1.21 1.43 2.03 1.45 -18.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 19/08/11 20/05/11 -
Price 0.51 0.59 0.62 0.60 0.63 0.69 0.75 -
P/RPS 0.29 0.33 0.68 2.36 3.09 3.54 3.06 -79.12%
P/EPS 13.47 15.13 36.90 -24.10 -28.12 -47.92 -312.50 -
EY 7.42 6.61 2.71 -4.15 -3.56 -2.09 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.25 1.34 1.32 1.43 1.54 1.65 -29.27%

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