[VELOCITY] YoY TTM 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- -0.58%
YoY- -340.39%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 18,781 19,478 28,304 28,984 33,472 48,321 2,278 42.08%
PBT -4,539 -3,029 -5,164 -10,016 -2,326 4,223 179 -
Tax 556 -42 -265 2,939 719 -1,018 -12 -
NP -3,983 -3,071 -5,429 -7,077 -1,607 3,205 167 -
-
NP to SH -3,983 -3,071 -5,429 -7,077 -1,607 3,205 167 -
-
Tax Rate - - - - - 24.11% 6.70% -
Total Cost 22,764 22,549 33,733 36,061 35,079 45,116 2,111 48.58%
-
Net Worth 40,830 45,048 43,395 45,013 52,246 53,865 18,115 14.49%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 40,830 45,048 43,395 45,013 52,246 53,865 18,115 14.49%
NOSH 87,619 87,814 80,066 79,529 80,379 78,750 28,305 20.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -21.21% -15.77% -19.18% -24.42% -4.80% 6.63% 7.33% -
ROE -9.75% -6.82% -12.51% -15.72% -3.08% 5.95% 0.92% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.43 22.18 35.35 36.44 41.64 61.36 8.05 17.70%
EPS -4.55 -3.50 -6.78 -8.90 -2.00 4.07 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.466 0.513 0.542 0.566 0.65 0.684 0.64 -5.14%
Adjusted Per Share Value based on latest NOSH - 79,529
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.36 1.41 2.05 2.10 2.42 3.50 0.16 42.81%
EPS -0.29 -0.22 -0.39 -0.51 -0.12 0.23 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0326 0.0314 0.0326 0.0378 0.039 0.0131 14.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.21 0.33 0.43 0.66 0.44 0.79 0.00 -
P/RPS 0.98 1.49 1.22 1.81 1.06 1.29 0.00 -
P/EPS -4.62 -9.44 -6.34 -7.42 -22.01 19.41 0.00 -
EY -21.65 -10.60 -15.77 -13.48 -4.54 5.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.79 1.17 0.68 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 27/08/08 30/08/07 25/08/06 19/08/05 18/08/04 - -
Price 0.23 0.37 0.40 0.56 0.42 0.73 0.00 -
P/RPS 1.07 1.67 1.13 1.54 1.01 1.19 0.00 -
P/EPS -5.06 -10.58 -5.90 -6.29 -21.01 17.94 0.00 -
EY -19.76 -9.45 -16.95 -15.89 -4.76 5.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.74 0.99 0.65 1.07 0.00 -

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