[VELOCITY] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -418.52%
YoY- 28.52%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,282 2,821 5,754 6,595 4,308 5,078 10,503 -53.85%
PBT -2,065 -1,376 -576 -675 -402 -2,530 38 -
Tax 44 50 0 -305 213 104 -44 -
NP -2,021 -1,326 -576 -980 -189 -2,426 -6 4690.04%
-
NP to SH -2,021 -1,326 -576 -980 -189 -2,426 -6 4690.04%
-
Tax Rate - - - - - - 115.79% -
Total Cost 5,303 4,147 6,330 7,575 4,497 7,504 10,509 -36.53%
-
Net Worth 43,143 45,048 46,254 42,187 42,446 43,395 34,308 16.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 43,143 45,048 46,254 42,187 42,446 43,395 34,308 16.45%
NOSH 87,869 87,814 87,272 79,600 78,750 80,066 60,000 28.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -61.58% -47.00% -10.01% -14.86% -4.39% -47.77% -0.06% -
ROE -4.68% -2.94% -1.25% -2.32% -0.45% -5.59% -0.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.74 3.21 6.59 8.29 5.47 6.34 17.51 -64.16%
EPS -2.30 -1.51 -0.66 -1.23 -0.24 -3.03 -0.01 3616.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 0.513 0.53 0.53 0.539 0.542 0.5718 -9.63%
Adjusted Per Share Value based on latest NOSH - 79,600
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.24 0.20 0.42 0.48 0.31 0.37 0.76 -53.52%
EPS -0.15 -0.10 -0.04 -0.07 -0.01 -0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0326 0.0335 0.0305 0.0307 0.0314 0.0248 16.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.33 0.34 0.35 0.32 0.43 0.47 -
P/RPS 9.10 10.27 5.16 4.22 5.85 6.78 2.68 125.40%
P/EPS -14.78 -21.85 -51.52 -28.43 -133.33 -14.19 -4,700.00 -97.83%
EY -6.76 -4.58 -1.94 -3.52 -0.75 -7.05 -0.02 4701.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.64 0.66 0.59 0.79 0.82 -10.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 30/05/08 26/02/08 29/11/07 30/08/07 30/05/07 -
Price 0.27 0.37 0.37 0.33 0.38 0.40 0.41 -
P/RPS 7.23 11.52 5.61 3.98 6.95 6.31 2.34 111.70%
P/EPS -11.74 -24.50 -56.06 -26.80 -158.33 -13.20 -4,100.00 -97.96%
EY -8.52 -4.08 -1.78 -3.73 -0.63 -7.58 -0.02 5499.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.70 0.62 0.71 0.74 0.72 -16.39%

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