| November 2008
(Vstex Company , VST) - NOVEMBER 2008 SINGLE STEP INCOME STATEMENT - |
| ----------- REVENUES ----------- |
| EXCHANGE COMMISSIONS - TRADING |
8,090.88 L$ |
| EXCHANGE COMMISSIONS - IPOs |
18,437.00 L$ |
| EXCHANGE COMMISSIONS - OTHER |
24,000.00 L$ |
STOCK AND TREASURY SHARES SALES
|
7,829.61 L$ |
DIVIDENDS ON TREASURY SHARES
|
0.54 L$ |
| SECONDFOOTBALL.COM ADVERTISING |
22,000.00 L$ |
SECONDFOOTBALL.COM CHAMPIONSHIP FEES REFUNDS
|
25,000.00 L$ |
| TOTAL REVENUES |
105,358.03 L$ |
| ----------- EXPENSES ----------- |
| VSTEX.NET SERVER HOUSING |
20,000.00 L$ |
| INVESTMENTS AND ASSOCIATED EXPENSES |
9.50 L$ |
| GENERAL EXPENSES |
200.00 L$ |
SECONDFOOTBALL.COM CHAMPIONSHIP FEES REFUNDS
|
65,000.00 L$ |
| TOTAL EXPENSES |
85,209.50 L$ |
| ----------- NET INCOME ----------- |
| NET PROFIT |
20,148.53 L$ |
Note: VSTEX Company is currently using cash based accounting. Dividends paid: 300,000 L$ (end of December, 2007), 120,000 L$ (end of April, 2008), 300,000 L$ (end of June, 2008)
(Vstex Company , VST) - COMPANY ASSETS AS OF NOVEMBER 30, 2008 - |
| ----------- PORTFOLIO ----------- |
VST (stock options) @ 0,50 L$
|
5,462,750
|
2,731,375.00 L$ |
| VST @ 0,50 L$ |
514,433
|
257,216.50 L$ |
ITL @ 0.48 L$
|
4
|
1.92 L$
|
MED @ 0.33 L$
|
18
|
5.94 L$
|
PBA @ 0.18 L$
|
74
|
13.32 L$
|
SLG @ 0.61 L$
|
52
|
31.72 L$
|
SLT @ 0.24 L$
|
38
|
9.12 L$
|
| CASH ON HAND |
|
210,787.25 L$ |
| ----------- OTHER ASSETS ----------- |
| VSTEX ISLAND (65,535 sqm.) |
250,000.00 L$ |
| Server HP PL DL320RG5 DC2.4 / 4MB 1GB 160GBSATA |
394,632.35 L$ |
| ----------- ----------- |
| Company assets total |
3,844,073.12 L$ |
(Vstex Company , VST) - COMPANY LIABILITIES AS OF NOVEMBER 30, 2008 - |
| ----------- EXCHANGE LIABILITIES ----------- |
REFUNDABLE LISTING FEES
|
10,500.00 L$ |
| ----------- OTHER LIABILITIES ----------- |
SECONDFOOTBALL.COM REFUNDABLE FEES
|
60,000.00 L$ |
| ----------- ----------- |
| Company liabilities total |
70,500.00 L$ |
(Vstex Company , VST) - VALUATION MEASURES AS OF NOVEMBER 30, 2008 - |
| ----------- ----------- |
Outstanding shares
|
30,000,000 |
| Market price |
0.50 L$ |
Earnings per share (yearly basis)*
|
0.01 L$ |
Price to earnings ratio
|
62.04 |
Book value per share**
|
0.13 L$
|
* result of the reported period multiplied by 12 ** unlike other SL companies we do not report as assets items like virtual buildings, websites, web domains and other items often used to "inflate" the numbers. It is important not to rely on any one financial measure, but to use it in conjunction with statement analysis and other measures.
(Vstex Company , VST) - MIXED DATA AS OF NOVEMBER 30, 2008 - |
| ----------- VSTEX ----------- |
| VSTEX account holders
Increase since last month
|
6,922
N/A
|
VSTEX users credits (100% available, no withdrawal limits)
|
1,001,795.31 L$ |
VSTEX users buy orders (money escrowed to fulfill orders)
|
213,787.94 L$ |
| Q2 2008 VSTEX ATMs deposits |
971,685 L$ |
| Q2 2008 VSTEX ATMs withdrawals |
787,408 L$ |
| VSTEX ATMs |
7 |
| ----------- VSTEX ----------- |
| |
Traded |
|
| Month |
Transactions |
Symbols |
Shares |
Value |
Commissions from trading
|
| January |
1,125 |
11 |
1,913,131 |
706,572.81 L$ |
21,197.53 L$ |
| February |
1,267 |
16 |
1,467,605 |
1,039,723.19 L$ |
31,191.95 L$ |
| March |
1,429 |
16 |
2,867,205 |
879,577.31 L$ |
26,387.65 L$ |
| April |
975 |
19 |
904,936 |
435,664.07 L$ |
13,087.37 L$ |
| May |
1,578 |
14 |
3,410,690 |
663,943.48 L$ |
19,958.96 L$ |
| June |
871 |
13 |
2,055,049 |
967,950.67 L$ |
29,265.74 L$ |
| July |
621 |
13 |
1,011,748 |
435,078.89 L$ |
13,230.90 L$ |
| August |
512 |
13 |
1,156,610 |
320,808.75 L$ |
9,624.46 L$ |
| September |
542 |
14 |
1,298,252 |
384,738.80 L$ |
11,910.64 L$ |
| October |
725 |
14 |
2,103,936 |
729,259.05 L$ |
21,879.79 L$ |
| November |
465 |
14 |
801,189 |
313,920.89 L$ |
9,709.04 L$ |
|
(IPOs and stock options not included) |
(some companies may have traded under different symbols because of takeovers)
|
(IPOs and stock options not included) |
(3% commission included)
|
(Risk funds quota is included)
|
(Vstex Company , VST) - VSTEX RISK FUNDS DATA AS OF NOVEMBER 30, 2008 - |
| ----------- ----------- |
| VST |
45,983.00 L$ |
| AFP |
1,649.50 L$ |
| DWF |
453.00 L$ |
| GRP |
4,531.00 L$ |
| IBF |
4,306.00 L$ |
| ITA |
3,462.00 L$ |
| ITL |
29,036.00 L$ |
| JCP |
8,408.00 L$ |
| MED |
28,028.00 L$ |
| MDN |
492.00 L$ |
MMC
|
1,686.00 L$ |
| PBA |
3,630.00 L$ |
| SLG |
352.00 L$ |
| SLT |
5,478.75 L$ |
| VHI |
24,394.00 L$ |
|