[VELOCITY] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.58%
YoY- -340.39%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 29,697 29,391 28,588 28,984 29,835 29,660 32,422 -5.68%
PBT -3,542 -4,651 -10,217 -10,016 -9,750 -8,421 -2,067 43.24%
Tax -137 260 3,220 2,939 2,714 2,327 410 -
NP -3,679 -4,391 -6,997 -7,077 -7,036 -6,094 -1,657 70.27%
-
NP to SH -3,679 -4,391 -6,997 -7,077 -7,036 -6,094 -1,657 70.27%
-
Tax Rate - - - - - - - -
Total Cost 33,376 33,782 35,585 36,061 36,871 35,754 34,079 -1.38%
-
Net Worth 34,308 44,016 43,733 45,013 45,553 46,355 50,379 -22.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 34,308 44,016 43,733 45,013 45,553 46,355 50,379 -22.61%
NOSH 60,000 80,175 80,098 79,529 79,777 80,060 80,093 -17.53%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -12.39% -14.94% -24.48% -24.42% -23.58% -20.55% -5.11% -
ROE -10.72% -9.98% -16.00% -15.72% -15.45% -13.15% -3.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.50 36.66 35.69 36.44 37.40 37.05 40.48 14.36%
EPS -6.13 -5.48 -8.74 -8.90 -8.82 -7.61 -2.07 106.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5718 0.549 0.546 0.566 0.571 0.579 0.629 -6.16%
Adjusted Per Share Value based on latest NOSH - 79,529
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.15 2.13 2.07 2.10 2.16 2.15 2.35 -5.76%
EPS -0.27 -0.32 -0.51 -0.51 -0.51 -0.44 -0.12 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0319 0.0317 0.0326 0.033 0.0336 0.0365 -22.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.47 0.56 0.50 0.66 0.77 0.35 0.39 -
P/RPS 0.95 1.53 1.40 1.81 2.06 0.94 0.96 -0.69%
P/EPS -7.67 -10.23 -5.72 -7.42 -8.73 -4.60 -18.85 -45.11%
EY -13.05 -9.78 -17.47 -13.48 -11.45 -21.75 -5.30 82.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 0.92 1.17 1.35 0.60 0.62 20.50%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 23/02/07 30/11/06 25/08/06 22/05/06 27/02/06 16/11/05 -
Price 0.41 0.61 0.49 0.56 0.52 0.38 0.42 -
P/RPS 0.83 1.66 1.37 1.54 1.39 1.03 1.04 -13.97%
P/EPS -6.69 -11.14 -5.61 -6.29 -5.90 -4.99 -20.30 -52.32%
EY -14.96 -8.98 -17.83 -15.89 -16.96 -20.03 -4.93 109.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.11 0.90 0.99 0.91 0.66 0.67 4.91%

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