[VELOCITY] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 473.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,321 40,421 23,945 11,165 2,278 2003.57%
PBT 4,223 4,122 2,149 1,176 179 2238.93%
Tax -1,018 -1,002 -285 -219 -12 8281.02%
NP 3,205 3,120 1,864 957 167 1803.73%
-
NP to SH 3,205 3,120 1,864 957 167 1803.73%
-
Tax Rate 24.11% 24.31% 13.26% 18.62% 6.70% -
Total Cost 45,116 37,301 22,081 10,208 2,111 2019.38%
-
Net Worth 53,865 54,479 53,200 50,638 18,115 196.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 53,865 54,479 53,200 50,638 18,115 196.46%
NOSH 78,750 79,999 80,000 79,000 28,305 177.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.63% 7.72% 7.78% 8.57% 7.33% -
ROE 5.95% 5.73% 3.50% 1.89% 0.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.36 50.53 29.93 14.13 8.05 658.01%
EPS 4.07 3.90 2.33 1.21 0.59 586.20%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 0.681 0.665 0.641 0.64 6.85%
Adjusted Per Share Value based on latest NOSH - 79,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.50 2.93 1.73 0.81 0.16 2069.13%
EPS 0.23 0.23 0.13 0.07 0.01 2180.38%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0394 0.0385 0.0367 0.0131 196.82%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.79 0.89 1.03 0.82 0.00 -
P/RPS 1.29 1.76 3.44 5.80 0.00 -
P/EPS 19.41 22.82 44.21 67.69 0.00 -
EY 5.15 4.38 2.26 1.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.55 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/08/04 20/05/04 - - - -
Price 0.73 0.82 0.00 0.00 0.00 -
P/RPS 1.19 1.62 0.00 0.00 0.00 -
P/EPS 17.94 21.03 0.00 0.00 0.00 -
EY 5.58 4.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 0.00 0.00 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