[VELOCITY] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -757.14%
YoY- -309.62%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 7,322 10,022 11,114 5,014 10,178 16,476 12,780 -31.04%
PBT -642 258 346 -2,283 280 1,973 973 -
Tax 7 -34 119 627 -28 -717 -66 -
NP -635 224 465 -1,656 252 1,256 907 -
-
NP to SH -635 224 465 -1,656 252 1,256 907 -
-
Tax Rate - 13.18% -34.39% - 10.00% 36.34% 6.78% -
Total Cost 7,957 9,798 10,649 6,670 9,926 15,220 11,873 -23.43%
-
Net Worth 52,246 52,639 52,512 51,920 53,865 54,479 53,200 -1.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 1,600 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 52,246 52,639 52,512 51,920 53,865 54,479 53,200 -1.20%
NOSH 80,379 79,999 80,172 80,000 78,750 79,999 80,000 0.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -8.67% 2.24% 4.18% -33.03% 2.48% 7.62% 7.10% -
ROE -1.22% 0.43% 0.89% -3.19% 0.47% 2.31% 1.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.11 12.53 13.86 6.27 12.92 20.60 15.97 -31.24%
EPS -0.79 0.28 0.58 -2.07 0.32 1.57 1.93 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.65 0.658 0.655 0.649 0.684 0.681 0.665 -1.51%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.53 0.73 0.80 0.36 0.74 1.19 0.93 -31.28%
EPS -0.05 0.02 0.03 -0.12 0.02 0.09 0.07 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0378 0.0381 0.038 0.0376 0.039 0.0394 0.0385 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.73 0.85 0.70 0.79 0.89 1.03 -
P/RPS 4.83 5.83 6.13 11.17 6.11 4.32 6.45 -17.55%
P/EPS -55.70 260.71 146.55 -33.82 246.88 56.69 90.85 -
EY -1.80 0.38 0.68 -2.96 0.41 1.76 1.10 -
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.68 1.11 1.30 1.08 1.15 1.31 1.55 -42.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 30/05/05 28/02/05 26/11/04 18/08/04 20/05/04 27/02/04 -
Price 0.42 0.60 0.87 0.91 0.73 0.82 0.98 -
P/RPS 4.61 4.79 6.28 14.52 5.65 3.98 6.13 -17.31%
P/EPS -53.16 214.29 150.00 -43.96 228.13 52.23 86.44 -
EY -1.88 0.47 0.67 -2.27 0.44 1.91 1.16 -
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 1.33 1.40 1.07 1.20 1.47 -41.98%

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