[VELOCITY] QoQ Annualized Quarter 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- 2.92%
YoY- -239.17%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 42,012 29,391 26,981 33,336 40,788 29,660 28,410 29.82%
PBT 152 -4,876 -5,605 -3,958 -4,284 -8,421 -3,210 -
Tax -176 174 1,578 1,170 1,412 2,327 388 -
NP -24 -4,702 -4,026 -2,788 -2,872 -6,094 -2,822 -95.84%
-
NP to SH -24 -4,702 -4,026 -2,788 -2,872 -6,094 -2,822 -95.84%
-
Tax Rate 115.79% - - - - - - -
Total Cost 42,036 34,093 31,007 36,124 43,660 35,754 31,233 21.92%
-
Net Worth 34,308 45,589 43,622 45,345 45,553 46,560 50,248 -22.47%
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 45,589 43,622 45,345 45,553 46,560 50,248 -22.47%
NOSH 60,000 79,981 79,894 80,114 79,777 79,999 79,886 -17.38%
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 -0.06% -16.00% -14.92% -8.36% -7.04% -20.55% -9.94% -
ROE -0.07% -10.31% -9.23% -6.15% -6.30% -13.09% -5.62% -
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 70.02 36.75 33.77 41.61 51.13 37.08 35.56 57.16%
EPS -0.04 -5.88 -5.04 -3.48 -3.60 -7.62 -3.53 -94.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5718 0.57 0.546 0.566 0.571 0.582 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 3.04 2.13 1.95 2.41 2.95 2.15 2.06 29.65%
EPS 0.00 -0.34 -0.29 -0.20 -0.21 -0.44 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.033 0.0316 0.0328 0.033 0.0337 0.0364 -22.58%
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 0.67 1.52 1.48 1.59 1.51 0.94 1.10 -28.16%
P/EPS -1,175.00 -9.53 -9.92 -18.97 -21.39 -4.59 -11.04 2152.23%
EY -0.09 -10.50 -10.08 -5.27 -4.68 -21.76 -9.06 -95.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.98 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 0.59 1.66 1.45 1.35 1.02 1.02 1.18 -37.03%
P/EPS -1,025.00 -10.38 -9.72 -16.09 -14.44 -4.99 -11.89 1856.77%
EY -0.10 -9.64 -10.29 -6.21 -6.92 -20.05 -8.41 -94.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.07 0.90 0.99 0.91 0.65 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