[VELOCITY] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -187.86%
YoY- -2016.35%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,236 16,668 10,197 29,660 21,308 17,344 10,022 59.68%
PBT -4,204 -1,979 -1,071 -8,421 -2,408 -384 258 -
Tax 1,184 585 353 2,327 291 -27 -34 -
NP -3,020 -1,394 -718 -6,094 -2,117 -411 224 -
-
NP to SH -3,020 -1,394 -718 -6,094 -2,117 -411 224 -
-
Tax Rate - - - - - - 13.18% -
Total Cost 23,256 18,062 10,915 35,754 23,425 17,755 9,798 77.84%
-
Net Worth 43,622 45,345 45,553 46,560 50,248 52,382 52,639 -11.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,622 45,345 45,553 46,560 50,248 52,382 52,639 -11.76%
NOSH 79,894 80,114 79,777 79,999 79,886 80,588 79,999 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -14.92% -8.36% -7.04% -20.55% -9.94% -2.37% 2.24% -
ROE -6.92% -3.07% -1.58% -13.09% -4.21% -0.78% 0.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.33 20.81 12.78 37.08 26.67 21.52 12.53 59.80%
EPS -3.78 -1.74 -0.90 -7.62 -2.65 -0.51 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.546 0.566 0.571 0.582 0.629 0.65 0.658 -11.68%
Adjusted Per Share Value based on latest NOSH - 80,060
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.46 1.21 0.74 2.15 1.54 1.26 0.73 58.67%
EPS -0.22 -0.10 -0.05 -0.44 -0.15 -0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0328 0.033 0.0337 0.0364 0.0379 0.0381 -11.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.66 0.77 0.35 0.39 0.44 0.73 -
P/RPS 1.97 3.17 6.02 0.94 1.46 2.04 5.83 -51.45%
P/EPS -13.23 -37.93 -85.56 -4.59 -14.72 -86.27 260.71 -
EY -7.56 -2.64 -1.17 -21.76 -6.79 -1.16 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.17 1.35 0.60 0.62 0.68 1.11 -11.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 25/08/06 22/05/06 27/02/06 16/11/05 19/08/05 30/05/05 -
Price 0.49 0.56 0.52 0.38 0.42 0.42 0.60 -
P/RPS 1.93 2.69 4.07 1.02 1.57 1.95 4.79 -45.41%
P/EPS -12.96 -32.18 -57.78 -4.99 -15.85 -82.35 214.29 -
EY -7.71 -3.11 -1.73 -20.05 -6.31 -1.21 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.99 0.91 0.65 0.67 0.65 0.91 -0.73%

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