[VELOCITY] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -383.48%
YoY- -351.98%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,197 8,352 3,964 7,322 10,022 11,114 5,014 60.58%
PBT -1,071 -6,013 -2,024 -642 258 346 -2,283 -39.65%
Tax 353 2,036 318 7 -34 119 627 -31.84%
NP -718 -3,977 -1,706 -635 224 465 -1,656 -42.74%
-
NP to SH -718 -3,977 -1,706 -635 224 465 -1,656 -42.74%
-
Tax Rate - - - - 13.18% -34.39% - -
Total Cost 10,915 12,329 5,670 7,957 9,798 10,649 6,670 38.90%
-
Net Worth 45,553 46,355 50,379 52,246 52,639 52,512 51,920 -8.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - 1,600 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 45,553 46,355 50,379 52,246 52,639 52,512 51,920 -8.35%
NOSH 79,777 80,060 80,093 80,379 79,999 80,172 80,000 -0.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.04% -47.62% -43.04% -8.67% 2.24% 4.18% -33.03% -
ROE -1.58% -8.58% -3.39% -1.22% 0.43% 0.89% -3.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.78 10.43 4.95 9.11 12.53 13.86 6.27 60.82%
EPS -0.90 -4.97 -2.13 -0.79 0.28 0.58 -2.07 -42.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.571 0.579 0.629 0.65 0.658 0.655 0.649 -8.18%
Adjusted Per Share Value based on latest NOSH - 80,379
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.74 0.60 0.29 0.53 0.73 0.80 0.36 61.73%
EPS -0.05 -0.29 -0.12 -0.05 0.02 0.03 -0.12 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.033 0.0336 0.0365 0.0378 0.0381 0.038 0.0376 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.77 0.35 0.39 0.44 0.73 0.85 0.70 -
P/RPS 6.02 3.36 7.88 4.83 5.83 6.13 11.17 -33.79%
P/EPS -85.56 -7.05 -18.31 -55.70 260.71 146.55 -33.82 85.77%
EY -1.17 -14.19 -5.46 -1.80 0.38 0.68 -2.96 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 1.35 0.60 0.62 0.68 1.11 1.30 1.08 16.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 16/11/05 19/08/05 30/05/05 28/02/05 26/11/04 -
Price 0.52 0.38 0.42 0.42 0.60 0.87 0.91 -
P/RPS 4.07 3.64 8.49 4.61 4.79 6.28 14.52 -57.20%
P/EPS -57.78 -7.65 -19.72 -53.16 214.29 150.00 -43.96 20.01%
EY -1.73 -13.07 -5.07 -1.88 0.47 0.67 -2.27 -16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 0.91 0.66 0.67 0.65 0.91 1.33 1.40 -24.98%

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