[VELOCITY] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 80.65%
YoY- 96.11%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 20,150 19,650 19,298 20,166 15,493 17,969 18,312 6.59%
PBT -173 91 -131 -206 -2,245 -1,764 -3,101 -85.42%
Tax -363 -362 68 51 1,444 1,451 550 -
NP -536 -271 -63 -155 -801 -313 -2,551 -64.69%
-
NP to SH -536 -271 -63 -155 -801 -313 -2,551 -64.69%
-
Tax Rate - 397.80% - - - - - -
Total Cost 20,686 19,921 19,361 20,321 16,294 18,282 20,863 -0.56%
-
Net Worth 39,433 41,039 40,370 39,565 41,002 39,100 40,350 -1.52%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 39,433 41,039 40,370 39,565 41,002 39,100 40,350 -1.52%
NOSH 86,666 89,999 87,192 85,454 88,750 85,000 87,910 -0.94%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.66% -1.38% -0.33% -0.77% -5.17% -1.74% -13.93% -
ROE -1.36% -0.66% -0.16% -0.39% -1.95% -0.80% -6.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.25 21.83 22.13 23.60 17.46 21.14 20.83 7.60%
EPS -0.62 -0.30 -0.07 -0.18 -0.90 -0.37 -2.90 -64.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.455 0.456 0.463 0.463 0.462 0.46 0.459 -0.58%
Adjusted Per Share Value based on latest NOSH - 85,454
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.46 1.42 1.40 1.46 1.12 1.30 1.33 6.42%
EPS -0.04 -0.02 0.00 -0.01 -0.06 -0.02 -0.18 -63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0297 0.0292 0.0286 0.0297 0.0283 0.0292 -1.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.66 0.52 0.55 0.28 0.26 0.24 0.20 -
P/RPS 2.84 2.38 2.49 1.19 1.49 1.14 0.96 106.21%
P/EPS -106.72 -172.69 -761.21 -154.37 -28.81 -65.18 -6.89 522.40%
EY -0.94 -0.58 -0.13 -0.65 -3.47 -1.53 -14.51 -83.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.14 1.19 0.60 0.56 0.52 0.44 121.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 23/02/11 23/11/10 24/08/10 25/05/10 23/02/10 23/11/09 -
Price 0.75 0.73 0.48 0.41 0.32 0.28 0.24 -
P/RPS 3.23 3.34 2.17 1.74 1.83 1.32 1.15 99.19%
P/EPS -121.27 -242.44 -664.33 -226.04 -35.46 -76.04 -8.27 500.08%
EY -0.82 -0.41 -0.15 -0.44 -2.82 -1.32 -12.09 -83.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.60 1.04 0.89 0.69 0.61 0.52 116.08%

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