[VELOCITY] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -330.77%
YoY- -123.08%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 29,660 32,422 33,472 36,328 42,782 44,448 48,321 -27.71%
PBT -8,421 -2,067 -2,326 -1,404 311 943 4,223 -
Tax 2,327 410 719 684 1 -184 -1,018 -
NP -6,094 -1,657 -1,607 -720 312 759 3,205 -
-
NP to SH -6,094 -1,657 -1,607 -720 312 759 3,205 -
-
Tax Rate - - - - -0.32% 19.51% 24.11% -
Total Cost 35,754 34,079 35,079 37,048 42,470 43,689 45,116 -14.32%
-
Net Worth 46,355 50,379 52,246 52,639 52,512 51,920 53,865 -9.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 46,355 50,379 52,246 52,639 52,512 51,920 53,865 -9.50%
NOSH 80,060 80,093 80,379 79,999 80,172 80,000 78,750 1.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -20.55% -5.11% -4.80% -1.98% 0.73% 1.71% 6.63% -
ROE -13.15% -3.29% -3.08% -1.37% 0.59% 1.46% 5.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.05 40.48 41.64 45.41 53.36 55.56 61.36 -28.49%
EPS -7.61 -2.07 -2.00 -0.90 0.39 0.95 4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.579 0.629 0.65 0.658 0.655 0.649 0.684 -10.48%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.15 2.35 2.42 2.63 3.10 3.22 3.50 -27.67%
EPS -0.44 -0.12 -0.12 -0.05 0.02 0.05 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0365 0.0378 0.0381 0.038 0.0376 0.039 -9.43%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.39 0.44 0.73 0.85 0.70 0.79 -
P/RPS 0.94 0.96 1.06 1.61 1.59 1.26 1.29 -18.97%
P/EPS -4.60 -18.85 -22.01 -81.11 218.42 73.78 19.41 -
EY -21.75 -5.30 -4.54 -1.23 0.46 1.36 5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.68 1.11 1.30 1.08 1.15 -35.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 16/11/05 19/08/05 30/05/05 28/02/05 26/11/04 18/08/04 -
Price 0.38 0.42 0.42 0.60 0.87 0.91 0.73 -
P/RPS 1.03 1.04 1.01 1.32 1.63 1.64 1.19 -9.15%
P/EPS -4.99 -20.30 -21.01 -66.67 223.56 95.92 17.94 -
EY -20.03 -4.93 -4.76 -1.50 0.45 1.04 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.65 0.91 1.33 1.40 1.07 -27.47%

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