[VELOCITY] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -116.64%
YoY- -42.65%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,581 10,503 29,391 20,236 16,668 10,197 29,660 -34.97%
PBT -2,493 38 -4,876 -4,204 -1,979 -1,071 -8,421 -55.67%
Tax 60 -44 174 1,184 585 353 2,327 -91.33%
NP -2,433 -6 -4,702 -3,020 -1,394 -718 -6,094 -45.87%
-
NP to SH -2,433 -6 -4,702 -3,020 -1,394 -718 -6,094 -45.87%
-
Tax Rate - 115.79% - - - - - -
Total Cost 18,014 10,509 34,093 23,256 18,062 10,915 35,754 -36.76%
-
Net Worth 43,377 34,308 45,589 43,622 45,345 45,553 46,560 -4.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 43,377 34,308 45,589 43,622 45,345 45,553 46,560 -4.62%
NOSH 80,032 60,000 79,981 79,894 80,114 79,777 79,999 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -15.62% -0.06% -16.00% -14.92% -8.36% -7.04% -20.55% -
ROE -5.61% -0.02% -10.31% -6.92% -3.07% -1.58% -13.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.47 17.51 36.75 25.33 20.81 12.78 37.08 -34.99%
EPS -3.04 -0.01 -5.88 -3.78 -1.74 -0.90 -7.62 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.542 0.5718 0.57 0.546 0.566 0.571 0.582 -4.64%
Adjusted Per Share Value based on latest NOSH - 80,098
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.13 0.76 2.13 1.46 1.21 0.74 2.15 -34.94%
EPS -0.18 0.00 -0.34 -0.22 -0.10 -0.05 -0.44 -44.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0248 0.033 0.0316 0.0328 0.033 0.0337 -4.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.47 0.56 0.50 0.66 0.77 0.35 -
P/RPS 2.21 2.68 1.52 1.97 3.17 6.02 0.94 77.08%
P/EPS -14.14 -4,700.00 -9.53 -13.23 -37.93 -85.56 -4.59 112.15%
EY -7.07 -0.02 -10.50 -7.56 -2.64 -1.17 -21.76 -52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.98 0.92 1.17 1.35 0.60 20.19%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 23/02/07 30/11/06 25/08/06 22/05/06 27/02/06 -
Price 0.40 0.41 0.61 0.49 0.56 0.52 0.38 -
P/RPS 2.05 2.34 1.66 1.93 2.69 4.07 1.02 59.46%
P/EPS -13.16 -4,100.00 -10.38 -12.96 -32.18 -57.78 -4.99 91.22%
EY -7.60 -0.02 -9.64 -7.71 -3.11 -1.73 -20.05 -47.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 1.07 0.90 0.99 0.91 0.65 9.05%

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