[VELOCITY] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 41.22%
YoY- -9500.0%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 5,396 3,282 2,821 5,754 6,595 4,308 5,078 4.11%
PBT -1,228 -2,065 -1,376 -576 -675 -402 -2,530 -38.10%
Tax -883 44 50 0 -305 213 104 -
NP -2,111 -2,021 -1,326 -576 -980 -189 -2,426 -8.81%
-
NP to SH -2,111 -2,021 -1,326 -576 -980 -189 -2,426 -8.81%
-
Tax Rate - - - - - - - -
Total Cost 7,507 5,303 4,147 6,330 7,575 4,497 7,504 0.02%
-
Net Worth 40,847 43,143 45,048 46,254 42,187 42,446 43,395 -3.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 40,847 43,143 45,048 46,254 42,187 42,446 43,395 -3.93%
NOSH 88,033 87,869 87,814 87,272 79,600 78,750 80,066 6.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -39.12% -61.58% -47.00% -10.01% -14.86% -4.39% -47.77% -
ROE -5.17% -4.68% -2.94% -1.25% -2.32% -0.45% -5.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.13 3.74 3.21 6.59 8.29 5.47 6.34 -2.21%
EPS -2.40 -2.30 -1.51 -0.66 -1.23 -0.24 -3.03 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.464 0.491 0.513 0.53 0.53 0.539 0.542 -9.79%
Adjusted Per Share Value based on latest NOSH - 87,272
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.39 0.24 0.20 0.42 0.48 0.31 0.37 3.55%
EPS -0.15 -0.15 -0.10 -0.04 -0.07 -0.01 -0.18 -11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0312 0.0326 0.0335 0.0305 0.0307 0.0314 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.22 0.34 0.33 0.34 0.35 0.32 0.43 -
P/RPS 3.59 9.10 10.27 5.16 4.22 5.85 6.78 -34.42%
P/EPS -9.17 -14.78 -21.85 -51.52 -28.43 -133.33 -14.19 -25.15%
EY -10.90 -6.76 -4.58 -1.94 -3.52 -0.75 -7.05 33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.64 0.64 0.66 0.59 0.79 -29.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 27/08/08 30/05/08 26/02/08 29/11/07 30/08/07 -
Price 0.16 0.27 0.37 0.37 0.33 0.38 0.40 -
P/RPS 2.61 7.23 11.52 5.61 3.98 6.95 6.31 -44.33%
P/EPS -6.67 -11.74 -24.50 -56.06 -26.80 -158.33 -13.20 -36.42%
EY -14.99 -8.52 -4.08 -1.78 -3.73 -0.63 -7.58 57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.72 0.70 0.62 0.71 0.74 -40.31%

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