[VELOCITY] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 99.87%
YoY- 99.16%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 26,483 19,888 15,581 10,503 29,391 20,236 16,668 36.04%
PBT -3,570 -2,895 -2,493 38 -4,876 -4,204 -1,979 48.02%
Tax -33 272 60 -44 174 1,184 585 -
NP -3,603 -2,623 -2,433 -6 -4,702 -3,020 -1,394 88.01%
-
NP to SH -3,603 -2,623 -2,433 -6 -4,702 -3,020 -1,394 88.01%
-
Tax Rate - - - 115.79% - - - -
Total Cost 30,086 22,511 18,014 10,509 34,093 23,256 18,062 40.38%
-
Net Worth 42,837 43,103 43,377 34,308 45,589 43,622 45,345 -3.71%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,837 43,103 43,377 34,308 45,589 43,622 45,345 -3.71%
NOSH 79,920 79,969 80,032 60,000 79,981 79,894 80,114 -0.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -13.60% -13.19% -15.62% -0.06% -16.00% -14.92% -8.36% -
ROE -8.41% -6.09% -5.61% -0.02% -10.31% -6.92% -3.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.14 24.87 19.47 17.51 36.75 25.33 20.81 36.25%
EPS -4.50 -3.28 -3.04 -0.01 -5.88 -3.78 -1.74 88.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.539 0.542 0.5718 0.57 0.546 0.566 -3.55%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.97 1.48 1.16 0.78 2.18 1.50 1.24 36.03%
EPS -0.27 -0.19 -0.18 0.00 -0.35 -0.22 -0.10 93.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.032 0.0322 0.0255 0.0339 0.0324 0.0337 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.32 0.43 0.47 0.56 0.50 0.66 -
P/RPS 1.06 1.29 2.21 2.68 1.52 1.97 3.17 -51.72%
P/EPS -7.76 -9.76 -14.14 -4,700.00 -9.53 -13.23 -37.93 -65.17%
EY -12.88 -10.25 -7.07 -0.02 -10.50 -7.56 -2.64 186.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.79 0.82 0.98 0.92 1.17 -32.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 30/08/07 30/05/07 23/02/07 30/11/06 25/08/06 -
Price 0.33 0.38 0.40 0.41 0.61 0.49 0.56 -
P/RPS 1.00 1.53 2.05 2.34 1.66 1.93 2.69 -48.20%
P/EPS -7.32 -11.59 -13.16 -4,100.00 -10.38 -12.96 -32.18 -62.63%
EY -13.66 -8.63 -7.60 -0.02 -9.64 -7.71 -3.11 167.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.74 0.72 1.07 0.90 0.99 -26.73%

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