[VELOCITY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -395.3%
YoY- 88.79%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,300 4,813 17,969 12,916 10,103 7,289 17,253 -20.24%
PBT 312 195 -1,764 -1,873 -1,246 676 -5,246 -
Tax -5 18 1,451 1,433 1,395 25 -789 -96.60%
NP 307 213 -313 -440 149 701 -6,035 -
-
NP to SH 307 213 -313 -440 149 701 -6,035 -
-
Tax Rate 1.60% -9.23% - - - -3.70% - -
Total Cost 11,993 4,600 18,282 13,356 9,954 6,588 23,288 -35.82%
-
Net Worth 40,611 41,002 39,954 40,391 40,843 41,446 40,831 -0.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 40,611 41,002 39,954 40,391 40,843 41,446 40,831 -0.36%
NOSH 87,714 88,750 86,857 88,000 87,647 87,624 88,000 -0.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.50% 4.43% -1.74% -3.41% 1.47% 9.62% -34.98% -
ROE 0.76% 0.52% -0.78% -1.09% 0.36% 1.69% -14.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.02 5.42 20.69 14.68 11.53 8.32 19.61 -20.09%
EPS 0.35 0.24 -0.36 -0.50 0.17 0.80 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.462 0.46 0.459 0.466 0.473 0.464 -0.14%
Adjusted Per Share Value based on latest NOSH - 87,910
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.91 0.36 1.34 0.96 0.75 0.54 1.28 -20.39%
EPS 0.02 0.02 -0.02 -0.03 0.01 0.05 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0305 0.0297 0.03 0.0304 0.0308 0.0303 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.28 0.26 0.24 0.20 0.21 0.23 0.22 -
P/RPS 2.00 4.79 1.16 1.36 1.82 2.76 1.12 47.34%
P/EPS 80.00 108.33 -66.60 -40.00 123.53 28.75 -3.21 -
EY 1.25 0.92 -1.50 -2.50 0.81 3.48 -31.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.52 0.44 0.45 0.49 0.47 17.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 23/11/09 19/08/09 29/05/09 26/02/09 -
Price 0.41 0.32 0.28 0.24 0.23 0.25 0.16 -
P/RPS 2.92 5.90 1.35 1.64 2.00 3.01 0.82 133.73%
P/EPS 117.14 133.33 -77.70 -48.00 135.29 31.25 -2.33 -
EY 0.85 0.75 -1.29 -2.08 0.74 3.20 -42.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.61 0.52 0.49 0.53 0.34 90.27%

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