[VELOCITY] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.95%
YoY- 47.97%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,291 18,827 19,298 18,312 18,452 29,044 28,588 29.22%
PBT 5,617 -1,114 -131 -3,101 -4,692 -3,341 -10,217 -
Tax -1,119 -360 68 550 -211 -651 3,220 -
NP 4,498 -1,474 -63 -2,551 -4,903 -3,992 -6,997 -
-
NP to SH 1,975 -1,555 -63 -2,551 -4,903 -3,992 -6,997 -
-
Tax Rate 19.92% - - - - - - -
Total Cost 128,793 20,301 19,361 20,863 23,355 33,036 35,585 23.88%
-
Net Worth 49,191 38,858 40,370 40,350 43,143 42,446 43,733 1.97%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,191 38,858 40,370 40,350 43,143 42,446 43,733 1.97%
NOSH 94,854 88,315 87,192 87,910 87,869 78,750 80,098 2.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.37% -7.83% -0.33% -13.93% -26.57% -13.74% -24.48% -
ROE 4.01% -4.00% -0.16% -6.32% -11.36% -9.40% -16.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 140.52 21.32 22.13 20.83 21.00 36.88 35.69 25.63%
EPS 2.08 -1.76 -0.07 -2.90 -5.58 -5.07 -8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.44 0.463 0.459 0.491 0.539 0.546 -0.85%
Adjusted Per Share Value based on latest NOSH - 87,910
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.91 1.40 1.43 1.36 1.37 2.16 2.12 29.27%
EPS 0.15 -0.12 0.00 -0.19 -0.36 -0.30 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0289 0.03 0.03 0.0321 0.0315 0.0325 1.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.55 0.63 0.55 0.20 0.34 0.32 0.50 -
P/RPS 0.39 2.96 2.49 0.96 1.62 0.87 1.40 -19.16%
P/EPS 26.42 -35.78 -761.21 -6.89 -6.09 -6.31 -5.72 -
EY 3.79 -2.79 -0.13 -14.51 -16.41 -15.84 -17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 1.19 0.44 0.69 0.59 0.92 2.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 17/11/11 23/11/10 23/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.51 0.63 0.48 0.24 0.27 0.38 0.49 -
P/RPS 0.36 2.96 2.17 1.15 1.29 1.03 1.37 -19.95%
P/EPS 24.49 -35.78 -664.33 -8.27 -4.84 -7.50 -5.61 -
EY 4.08 -2.79 -0.15 -12.09 -20.67 -13.34 -17.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.43 1.04 0.52 0.55 0.71 0.90 1.42%

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