[VELOCITY] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -168.66%
YoY- -3.02%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,471 10,197 8,352 3,964 7,322 10,022 11,114 -30.34%
PBT -908 -1,071 -6,013 -2,024 -642 258 346 -
Tax 232 353 2,036 318 7 -34 119 56.25%
NP -676 -718 -3,977 -1,706 -635 224 465 -
-
NP to SH -676 -718 -3,977 -1,706 -635 224 465 -
-
Tax Rate - - - - - 13.18% -34.39% -
Total Cost 7,147 10,915 12,329 5,670 7,957 9,798 10,649 -23.40%
-
Net Worth 45,013 45,553 46,355 50,379 52,246 52,639 52,512 -9.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 45,013 45,553 46,355 50,379 52,246 52,639 52,512 -9.78%
NOSH 79,529 79,777 80,060 80,093 80,379 79,999 80,172 -0.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -10.45% -7.04% -47.62% -43.04% -8.67% 2.24% 4.18% -
ROE -1.50% -1.58% -8.58% -3.39% -1.22% 0.43% 0.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.14 12.78 10.43 4.95 9.11 12.53 13.86 -29.93%
EPS -0.85 -0.90 -4.97 -2.13 -0.79 0.28 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.571 0.579 0.629 0.65 0.658 0.655 -9.30%
Adjusted Per Share Value based on latest NOSH - 80,093
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.47 0.74 0.60 0.29 0.53 0.73 0.80 -29.92%
EPS -0.05 -0.05 -0.29 -0.12 -0.05 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.033 0.0336 0.0365 0.0378 0.0381 0.038 -9.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.77 0.35 0.39 0.44 0.73 0.85 -
P/RPS 8.11 6.02 3.36 7.88 4.83 5.83 6.13 20.57%
P/EPS -77.65 -85.56 -7.05 -18.31 -55.70 260.71 146.55 -
EY -1.29 -1.17 -14.19 -5.46 -1.80 0.38 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.60 0.62 0.68 1.11 1.30 -6.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 22/05/06 27/02/06 16/11/05 19/08/05 30/05/05 28/02/05 -
Price 0.56 0.52 0.38 0.42 0.42 0.60 0.87 -
P/RPS 6.88 4.07 3.64 8.49 4.61 4.79 6.28 6.28%
P/EPS -65.88 -57.78 -7.65 -19.72 -53.16 214.29 150.00 -
EY -1.52 -1.73 -13.07 -5.07 -1.88 0.47 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.91 0.66 0.67 0.65 0.91 1.33 -17.91%

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