[VELOCITY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 372.2%
YoY- -69.61%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 19,650 18,993 24,600 19,252 17,969 17,221 20,206 -1.83%
PBT 82 -320 624 780 -1,764 -2,497 -2,492 -
Tax -362 66 -10 72 1,451 1,910 2,790 -
NP -280 -253 614 852 -313 -586 298 -
-
NP to SH -280 -253 614 852 -313 -586 298 -
-
Tax Rate 441.46% - 1.60% -9.23% - - - -
Total Cost 19,930 19,246 23,986 18,400 18,282 17,807 19,908 0.07%
-
Net Worth 39,900 39,986 40,611 41,002 39,954 40,391 40,843 -1.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,900 39,986 40,611 41,002 39,954 40,391 40,843 -1.54%
NOSH 87,500 86,363 87,714 88,750 86,857 87,999 87,647 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.42% -1.33% 2.50% 4.43% -1.74% -3.41% 1.47% -
ROE -0.70% -0.63% 1.51% 2.08% -0.78% -1.45% 0.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.46 21.99 28.05 21.69 20.69 19.57 23.05 -1.70%
EPS -0.32 -0.29 0.70 0.96 -0.36 -0.67 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.456 0.463 0.463 0.462 0.46 0.459 0.466 -1.43%
Adjusted Per Share Value based on latest NOSH - 88,750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.42 1.37 1.78 1.39 1.30 1.25 1.46 -1.82%
EPS -0.02 -0.02 0.04 0.06 -0.02 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0289 0.0294 0.0297 0.0289 0.0292 0.0296 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.52 0.55 0.28 0.26 0.24 0.20 0.21 -
P/RPS 2.32 2.50 1.00 1.20 1.16 1.02 0.91 86.30%
P/EPS -162.50 -187.50 40.00 27.08 -66.60 -30.00 61.76 -
EY -0.62 -0.53 2.50 3.69 -1.50 -3.33 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 0.60 0.56 0.52 0.44 0.45 85.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 24/08/10 25/05/10 23/02/10 23/11/09 19/08/09 -
Price 0.73 0.48 0.41 0.32 0.28 0.24 0.23 -
P/RPS 3.25 2.18 1.46 1.48 1.35 1.23 1.00 118.93%
P/EPS -228.13 -163.64 58.57 33.33 -77.70 -36.00 67.65 -
EY -0.44 -0.61 1.71 3.00 -1.29 -2.78 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.04 0.89 0.69 0.61 0.52 0.49 119.62%

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