[VELOCITY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -41.03%
YoY- -709.23%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 133,291 94,517 37,911 23,368 18,827 15,935 20,150 251.17%
PBT 5,617 2,088 -1,604 -2,509 -1,114 -891 -173 -
Tax -1,119 -412 276 473 -360 -322 -363 111.37%
NP 4,498 1,676 -1,328 -2,036 -1,474 -1,213 -536 -
-
NP to SH 1,975 159 -1,773 -2,193 -1,555 -1,213 -536 -
-
Tax Rate 19.92% 19.73% - - - - - -
Total Cost 128,793 92,841 39,239 25,404 20,301 17,148 20,686 237.31%
-
Net Worth 49,191 41,616 40,392 39,808 38,858 39,573 39,433 15.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,191 41,616 40,392 39,808 38,858 39,573 39,433 15.83%
NOSH 94,854 88,169 87,619 87,682 88,315 88,333 86,666 6.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.37% 1.77% -3.50% -8.71% -7.83% -7.61% -2.66% -
ROE 4.01% 0.38% -4.39% -5.51% -4.00% -3.07% -1.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 140.52 107.20 43.27 26.65 21.32 18.04 23.25 230.71%
EPS 2.08 0.18 -2.02 -2.50 -1.76 -1.37 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.472 0.461 0.454 0.44 0.448 0.455 9.08%
Adjusted Per Share Value based on latest NOSH - 87,682
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.91 7.02 2.82 1.74 1.40 1.18 1.50 250.88%
EPS 0.15 0.01 -0.13 -0.16 -0.12 -0.09 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0309 0.03 0.0296 0.0289 0.0294 0.0293 15.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.55 0.61 0.62 0.55 0.63 0.91 0.66 -
P/RPS 0.39 0.57 1.43 2.06 2.96 5.04 2.84 -73.28%
P/EPS 26.42 338.26 -30.64 -21.99 -35.78 -66.27 -106.72 -
EY 3.79 0.30 -3.26 -4.55 -2.79 -1.51 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 1.34 1.21 1.43 2.03 1.45 -18.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 19/08/11 20/05/11 -
Price 0.51 0.59 0.62 0.60 0.63 0.69 0.75 -
P/RPS 0.36 0.55 1.43 2.25 2.96 3.82 3.23 -76.74%
P/EPS 24.49 327.17 -30.64 -23.99 -35.78 -50.25 -121.27 -
EY 4.08 0.31 -3.26 -4.17 -2.79 -1.99 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.25 1.34 1.32 1.43 1.54 1.65 -29.27%

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