[VELOCITY] QoQ TTM 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- -76.32%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,472 36,328 42,782 44,448 48,321 40,421 23,945 25.04%
PBT -2,326 -1,404 311 943 4,223 4,122 2,149 -
Tax 719 684 1 -184 -1,018 -1,002 -285 -
NP -1,607 -720 312 759 3,205 3,120 1,864 -
-
NP to SH -1,607 -720 312 759 3,205 3,120 1,864 -
-
Tax Rate - - -0.32% 19.51% 24.11% 24.31% 13.26% -
Total Cost 35,079 37,048 42,470 43,689 45,116 37,301 22,081 36.18%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -4.80% -1.98% 0.73% 1.71% 6.63% 7.72% 7.78% -
ROE -3.08% -1.37% 0.59% 1.46% 5.95% 5.73% 3.50% -
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 41.64 45.41 53.36 55.56 61.36 50.53 29.93 24.64%
EPS -2.00 -0.90 0.39 0.95 4.07 3.90 2.33 -
DPS 0.00 0.00 0.00 0.00 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 2.42 2.63 3.10 3.22 3.50 2.93 1.73 25.10%
EPS -0.12 -0.05 0.02 0.05 0.23 0.23 0.13 -
DPS 0.00 0.00 0.00 0.00 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 1.06 1.61 1.59 1.26 1.29 1.76 3.44 -54.41%
P/EPS -22.01 -81.11 218.42 73.78 19.41 22.82 44.21 -
EY -4.54 -1.23 0.46 1.36 5.15 4.38 2.26 -
DY 0.00 0.00 0.00 0.00 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 - -
Price 0.42 0.60 0.87 0.91 0.73 0.82 0.00 -
P/RPS 1.01 1.32 1.63 1.64 1.19 1.62 0.00 -
P/EPS -21.01 -66.67 223.56 95.92 17.94 21.03 0.00 -
EY -4.76 -1.50 0.45 1.04 5.58 4.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 1.33 1.40 1.07 1.20 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