[VELOCITY] QoQ Annualized 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- -243.39%
YoY- -1340.14%
View:
Show?
Annualized 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 33,336 40,788 29,660 28,410 34,688 40,088 42,782 -15.36%
PBT -3,958 -4,284 -8,421 -3,210 -768 1,032 317 -
Tax 1,170 1,412 2,327 388 -54 -136 1 11148.03%
NP -2,788 -2,872 -6,094 -2,822 -822 896 318 -
-
NP to SH -2,788 -2,872 -6,094 -2,822 -822 896 318 -
-
Tax Rate - - - - - 13.18% -0.32% -
Total Cost 36,124 43,660 35,754 31,233 35,510 39,192 42,464 -10.24%
-
Net Worth 45,345 45,553 46,560 50,248 52,382 52,639 52,072 -8.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 1,589 -
Div Payout % - - - - - - 500.00% -
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 45,345 45,553 46,560 50,248 52,382 52,639 52,072 -8.83%
NOSH 80,114 79,777 79,999 79,886 80,588 79,999 79,499 0.51%
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 -8.36% -7.04% -20.55% -9.94% -2.37% 2.24% 0.74% -
ROE -6.15% -6.30% -13.09% -5.62% -1.57% 1.70% 0.61% -
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 41.61 51.13 37.08 35.56 43.04 50.11 53.81 -15.79%
EPS -3.48 -3.60 -7.62 -3.53 -1.02 1.12 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.566 0.571 0.582 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 2.41 2.95 2.15 2.06 2.51 2.90 3.10 -15.49%
EPS -0.20 -0.21 -0.44 -0.20 -0.06 0.06 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0328 0.033 0.0337 0.0364 0.0379 0.0381 0.0377 -8.88%
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 1.59 1.51 0.94 1.10 1.02 1.46 1.58 0.42%
P/EPS -18.97 -21.39 -4.59 -11.04 -43.14 65.18 212.50 -
EY -5.27 -4.68 -21.76 -9.06 -2.32 1.53 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
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 1.35 1.02 1.02 1.18 0.98 1.20 1.62 -11.47%
P/EPS -16.09 -14.44 -4.99 -11.89 -41.18 53.57 217.50 -
EY -6.21 -6.92 -20.05 -8.41 -2.43 1.87 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.99 0.91 0.65 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