[VELOCITY] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.13%
YoY- -322.27%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 18,312 18,452 29,044 28,588 32,422 44,448 11,165 8.58%
PBT -3,101 -4,692 -3,341 -10,217 -2,067 943 1,176 -
Tax 550 -211 -651 3,220 410 -184 -219 -
NP -2,551 -4,903 -3,992 -6,997 -1,657 759 957 -
-
NP to SH -2,551 -4,903 -3,992 -6,997 -1,657 759 957 -
-
Tax Rate - - - - - 19.51% 18.62% -
Total Cost 20,863 23,355 33,036 35,585 34,079 43,689 10,208 12.63%
-
Net Worth 40,350 43,143 42,446 43,733 50,379 51,920 50,638 -3.71%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 40,350 43,143 42,446 43,733 50,379 51,920 50,638 -3.71%
NOSH 87,910 87,869 78,750 80,098 80,093 80,000 79,000 1.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -13.93% -26.57% -13.74% -24.48% -5.11% 1.71% 8.57% -
ROE -6.32% -11.36% -9.40% -16.00% -3.29% 1.46% 1.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.83 21.00 36.88 35.69 40.48 55.56 14.13 6.67%
EPS -2.90 -5.58 -5.07 -8.74 -2.07 0.95 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.491 0.539 0.546 0.629 0.649 0.641 -5.40%
Adjusted Per Share Value based on latest NOSH - 80,098
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.33 1.34 2.10 2.07 2.35 3.22 0.81 8.60%
EPS -0.18 -0.35 -0.29 -0.51 -0.12 0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0312 0.0307 0.0317 0.0365 0.0376 0.0367 -3.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.34 0.32 0.50 0.39 0.70 0.82 -
P/RPS 0.96 1.62 0.87 1.40 0.96 1.26 5.80 -25.88%
P/EPS -6.89 -6.09 -6.31 -5.72 -18.85 73.78 67.69 -
EY -14.51 -16.41 -15.84 -17.47 -5.30 1.36 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 0.59 0.92 0.62 1.08 1.28 -16.28%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 29/11/07 30/11/06 16/11/05 26/11/04 - -
Price 0.24 0.27 0.38 0.49 0.42 0.91 0.00 -
P/RPS 1.15 1.29 1.03 1.37 1.04 1.64 0.00 -
P/EPS -8.27 -4.84 -7.50 -5.61 -20.30 95.92 0.00 -
EY -12.09 -20.67 -13.34 -17.83 -4.93 1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.71 0.90 0.67 1.40 0.00 -

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