[VELOCITY] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -59.65%
YoY- -22.82%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 18,781 18,788 17,253 18,452 19,478 21,735 26,484 -20.49%
PBT -4,539 -3,993 -5,245 -4,692 -3,029 -4,183 -3,569 17.40%
Tax 556 -764 -789 -211 -42 12 -32 -
NP -3,983 -4,757 -6,034 -4,903 -3,071 -4,171 -3,601 6.95%
-
NP to SH -3,983 -4,757 -6,034 -4,903 -3,071 -4,171 -3,601 6.95%
-
Tax Rate - - - - - - - -
Total Cost 22,764 23,545 23,287 23,355 22,549 25,906 30,085 -16.97%
-
Net Worth 40,830 41,446 40,847 43,143 45,048 46,254 42,187 -2.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 40,830 41,446 40,847 43,143 45,048 46,254 42,187 -2.15%
NOSH 87,619 87,624 88,033 87,869 87,814 87,272 79,600 6.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -21.21% -25.32% -34.97% -26.57% -15.77% -19.19% -13.60% -
ROE -9.75% -11.48% -14.77% -11.36% -6.82% -9.02% -8.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.43 21.44 19.60 21.00 22.18 24.90 33.27 -25.43%
EPS -4.55 -5.43 -6.85 -5.58 -3.50 -4.78 -4.52 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.466 0.473 0.464 0.491 0.513 0.53 0.53 -8.22%
Adjusted Per Share Value based on latest NOSH - 87,869
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.40 1.40 1.28 1.37 1.45 1.62 1.97 -20.38%
EPS -0.30 -0.35 -0.45 -0.36 -0.23 -0.31 -0.27 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0308 0.0304 0.0321 0.0335 0.0344 0.0314 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.21 0.23 0.22 0.34 0.33 0.34 0.35 -
P/RPS 0.98 1.07 1.12 1.62 1.49 1.37 1.05 -4.49%
P/EPS -4.62 -4.24 -3.21 -6.09 -9.44 -7.11 -7.74 -29.12%
EY -21.65 -23.60 -31.16 -16.41 -10.60 -14.06 -12.93 41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.47 0.69 0.64 0.64 0.66 -22.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 29/05/09 26/02/09 27/11/08 27/08/08 30/05/08 26/02/08 -
Price 0.23 0.25 0.16 0.27 0.37 0.37 0.33 -
P/RPS 1.07 1.17 0.82 1.29 1.67 1.49 0.99 5.32%
P/EPS -5.06 -4.61 -2.33 -4.84 -10.58 -7.74 -7.29 -21.62%
EY -19.76 -21.72 -42.84 -20.67 -9.45 -12.92 -13.71 27.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.34 0.55 0.72 0.70 0.62 -14.53%

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