[VELOCITY] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 21.16%
YoY- -14.05%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,969 18,312 18,781 18,788 17,253 18,452 19,478 -5.21%
PBT -1,764 -3,101 -4,539 -3,993 -5,245 -4,692 -3,029 -30.19%
Tax 1,451 550 556 -764 -789 -211 -42 -
NP -313 -2,551 -3,983 -4,757 -6,034 -4,903 -3,071 -78.08%
-
NP to SH -313 -2,551 -3,983 -4,757 -6,034 -4,903 -3,071 -78.08%
-
Tax Rate - - - - - - - -
Total Cost 18,282 20,863 22,764 23,545 23,287 23,355 22,549 -13.01%
-
Net Worth 39,100 40,350 40,830 41,446 40,847 43,143 45,048 -8.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 39,100 40,350 40,830 41,446 40,847 43,143 45,048 -8.98%
NOSH 85,000 87,910 87,619 87,624 88,033 87,869 87,814 -2.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.74% -13.93% -21.21% -25.32% -34.97% -26.57% -15.77% -
ROE -0.80% -6.32% -9.75% -11.48% -14.77% -11.36% -6.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.14 20.83 21.43 21.44 19.60 21.00 22.18 -3.14%
EPS -0.37 -2.90 -4.55 -5.43 -6.85 -5.58 -3.50 -77.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.459 0.466 0.473 0.464 0.491 0.513 -6.99%
Adjusted Per Share Value based on latest NOSH - 87,624
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.30 1.33 1.36 1.36 1.25 1.34 1.41 -5.25%
EPS -0.02 -0.18 -0.29 -0.34 -0.44 -0.35 -0.22 -79.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0292 0.0296 0.03 0.0296 0.0312 0.0326 -8.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.20 0.21 0.23 0.22 0.34 0.33 -
P/RPS 1.14 0.96 0.98 1.07 1.12 1.62 1.49 -16.30%
P/EPS -65.18 -6.89 -4.62 -4.24 -3.21 -6.09 -9.44 261.32%
EY -1.53 -14.51 -21.65 -23.60 -31.16 -16.41 -10.60 -72.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.45 0.49 0.47 0.69 0.64 -12.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 19/08/09 29/05/09 26/02/09 27/11/08 27/08/08 -
Price 0.28 0.24 0.23 0.25 0.16 0.27 0.37 -
P/RPS 1.32 1.15 1.07 1.17 0.82 1.29 1.67 -14.47%
P/EPS -76.04 -8.27 -5.06 -4.61 -2.33 -4.84 -10.58 271.08%
EY -1.32 -12.09 -19.76 -21.72 -42.84 -20.67 -9.45 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.49 0.53 0.34 0.55 0.72 -10.43%

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