[VELOCITY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.86%
YoY- 94.81%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,245 12,300 4,813 17,969 12,916 10,103 7,289 56.24%
PBT -240 312 195 -1,764 -1,873 -1,246 676 -
Tax 50 -5 18 1,451 1,433 1,395 25 58.67%
NP -190 307 213 -313 -440 149 701 -
-
NP to SH -190 307 213 -313 -440 149 701 -
-
Tax Rate - 1.60% -9.23% - - - -3.70% -
Total Cost 14,435 11,993 4,600 18,282 13,356 9,954 6,588 68.61%
-
Net Worth 39,986 40,611 41,002 39,954 40,391 40,843 41,446 -2.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 39,986 40,611 41,002 39,954 40,391 40,843 41,446 -2.36%
NOSH 86,363 87,714 88,750 86,857 88,000 87,647 87,624 -0.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.33% 2.50% 4.43% -1.74% -3.41% 1.47% 9.62% -
ROE -0.48% 0.76% 0.52% -0.78% -1.09% 0.36% 1.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.49 14.02 5.42 20.69 14.68 11.53 8.32 57.71%
EPS -0.22 0.35 0.24 -0.36 -0.50 0.17 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.463 0.462 0.46 0.459 0.466 0.473 -1.41%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.03 0.89 0.35 1.30 0.93 0.73 0.53 55.66%
EPS -0.01 0.02 0.02 -0.02 -0.03 0.01 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0294 0.0297 0.0289 0.0292 0.0296 0.03 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.28 0.26 0.24 0.20 0.21 0.23 -
P/RPS 3.33 2.00 4.79 1.16 1.36 1.82 2.76 13.32%
P/EPS -250.00 80.00 108.33 -66.60 -40.00 123.53 28.75 -
EY -0.40 1.25 0.92 -1.50 -2.50 0.81 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.60 0.56 0.52 0.44 0.45 0.49 80.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 25/05/10 23/02/10 23/11/09 19/08/09 29/05/09 -
Price 0.48 0.41 0.32 0.28 0.24 0.23 0.25 -
P/RPS 2.91 2.92 5.90 1.35 1.64 2.00 3.01 -2.22%
P/EPS -218.18 117.14 133.33 -77.70 -48.00 135.29 31.25 -
EY -0.46 0.85 0.75 -1.29 -2.08 0.74 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.89 0.69 0.61 0.52 0.49 0.53 56.67%

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