[VELOCITY] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.79%
YoY- 33.08%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,368 18,827 15,935 20,150 19,650 19,298 20,166 10.29%
PBT -2,509 -1,114 -891 -173 91 -131 -206 426.96%
Tax 473 -360 -322 -363 -362 68 51 339.64%
NP -2,036 -1,474 -1,213 -536 -271 -63 -155 454.10%
-
NP to SH -2,193 -1,555 -1,213 -536 -271 -63 -155 482.15%
-
Tax Rate - - - - 397.80% - - -
Total Cost 25,404 20,301 17,148 20,686 19,921 19,361 20,321 16.00%
-
Net Worth 39,808 38,858 39,573 39,433 41,039 40,370 39,565 0.40%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,808 38,858 39,573 39,433 41,039 40,370 39,565 0.40%
NOSH 87,682 88,315 88,333 86,666 89,999 87,192 85,454 1.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.71% -7.83% -7.61% -2.66% -1.38% -0.33% -0.77% -
ROE -5.51% -4.00% -3.07% -1.36% -0.66% -0.16% -0.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.65 21.32 18.04 23.25 21.83 22.13 23.60 8.41%
EPS -2.50 -1.76 -1.37 -0.62 -0.30 -0.07 -0.18 475.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.44 0.448 0.455 0.456 0.463 0.463 -1.29%
Adjusted Per Share Value based on latest NOSH - 86,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.69 1.36 1.15 1.46 1.42 1.40 1.46 10.21%
EPS -0.16 -0.11 -0.09 -0.04 -0.02 0.00 -0.01 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0281 0.0286 0.0285 0.0297 0.0292 0.0286 0.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.63 0.91 0.66 0.52 0.55 0.28 -
P/RPS 2.06 2.96 5.04 2.84 2.38 2.49 1.19 44.02%
P/EPS -21.99 -35.78 -66.27 -106.72 -172.69 -761.21 -154.37 -72.62%
EY -4.55 -2.79 -1.51 -0.94 -0.58 -0.13 -0.65 264.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.43 2.03 1.45 1.14 1.19 0.60 59.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 19/08/11 20/05/11 23/02/11 23/11/10 24/08/10 -
Price 0.60 0.63 0.69 0.75 0.73 0.48 0.41 -
P/RPS 2.25 2.96 3.82 3.23 3.34 2.17 1.74 18.63%
P/EPS -23.99 -35.78 -50.25 -121.27 -242.44 -664.33 -226.04 -77.49%
EY -4.17 -2.79 -1.99 -0.82 -0.41 -0.15 -0.44 346.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.43 1.54 1.65 1.60 1.04 0.89 29.96%

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