[VELOCITY] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -372.88%
YoY- -270.79%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,829 2,113 4,890 12,041 43,611 59,878 19,856 -72.68%
PBT -21,202 -1,226 -470 -3,845 2,754 3,091 836 -
Tax -8 0 0 43 -690 -670 -180 -87.42%
NP -21,210 -1,226 -470 -3,802 2,064 2,421 656 -
-
NP to SH -14,203 -1,077 -244 -2,666 977 1,349 368 -
-
Tax Rate - - - - 25.05% 21.68% 21.53% -
Total Cost 24,039 3,339 5,360 15,843 41,547 57,457 19,200 16.14%
-
Net Worth 22,135 43,556 44,013 48,604 49,191 41,616 40,392 -33.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 22,135 43,556 44,013 48,604 49,191 41,616 40,392 -33.00%
NOSH 95,003 95,309 93,846 94,875 94,854 88,169 87,619 5.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -749.73% -58.02% -9.61% -31.58% 4.73% 4.04% 3.30% -
ROE -64.16% -2.47% -0.55% -5.49% 1.99% 3.24% 0.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.98 2.22 5.21 12.69 45.98 67.91 22.66 -74.10%
EPS -14.95 -1.13 -0.26 -2.81 1.03 1.53 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.457 0.469 0.5123 0.5186 0.472 0.461 -36.52%
Adjusted Per Share Value based on latest NOSH - 94,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.20 0.15 0.35 0.87 3.16 4.33 1.44 -73.14%
EPS -1.03 -0.08 -0.02 -0.19 0.07 0.10 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0315 0.0319 0.0352 0.0356 0.0301 0.0292 -33.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.58 0.50 0.56 0.55 0.61 0.62 -
P/RPS 17.13 26.16 9.60 4.41 1.20 0.90 2.74 238.99%
P/EPS -3.41 -51.33 -192.31 -19.93 53.40 39.87 147.62 -
EY -29.31 -1.95 -0.52 -5.02 1.87 2.51 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.27 1.07 1.09 1.06 1.29 1.34 38.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 -
Price 0.36 0.52 0.55 0.47 0.51 0.59 0.62 -
P/RPS 12.09 23.46 10.56 3.70 1.11 0.87 2.74 168.77%
P/EPS -2.41 -46.02 -211.54 -16.73 49.51 38.56 147.62 -
EY -41.53 -2.17 -0.47 -5.98 2.02 2.59 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.14 1.17 0.92 0.98 1.25 1.34 10.18%

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