[VELOCITY] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 67.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,782 44,448 48,321 40,421 23,945 11,165 2,278 600.29%
PBT 311 943 4,223 4,122 2,149 1,176 179 44.28%
Tax 1 -184 -1,018 -1,002 -285 -219 -12 -
NP 312 759 3,205 3,120 1,864 957 167 51.40%
-
NP to SH 312 759 3,205 3,120 1,864 957 167 51.40%
-
Tax Rate -0.32% 19.51% 24.11% 24.31% 13.26% 18.62% 6.70% -
Total Cost 42,470 43,689 45,116 37,301 22,081 10,208 2,111 633.01%
-
Net Worth 52,512 51,920 53,865 54,479 53,200 50,638 18,115 102.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,512 51,920 53,865 54,479 53,200 50,638 18,115 102.64%
NOSH 80,172 80,000 78,750 79,999 80,000 79,000 28,305 99.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.73% 1.71% 6.63% 7.72% 7.78% 8.57% 7.33% -
ROE 0.59% 1.46% 5.95% 5.73% 3.50% 1.89% 0.92% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.36 55.56 61.36 50.53 29.93 14.13 8.05 250.85%
EPS 0.39 0.95 4.07 3.90 2.33 1.21 0.59 -24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.649 0.684 0.681 0.665 0.641 0.64 1.54%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.18 3.30 3.59 3.00 1.78 0.83 0.17 598.44%
EPS 0.02 0.06 0.24 0.23 0.14 0.07 0.01 58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0386 0.04 0.0405 0.0395 0.0376 0.0135 102.18%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.85 0.70 0.79 0.89 1.03 0.82 0.00 -
P/RPS 1.59 1.26 1.29 1.76 3.44 5.80 0.00 -
P/EPS 218.42 73.78 19.41 22.82 44.21 67.69 0.00 -
EY 0.46 1.36 5.15 4.38 2.26 1.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.08 1.15 1.31 1.55 1.28 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 18/08/04 20/05/04 - - - -
Price 0.87 0.91 0.73 0.82 0.00 0.00 0.00 -
P/RPS 1.63 1.64 1.19 1.62 0.00 0.00 0.00 -
P/EPS 223.56 95.92 17.94 21.03 0.00 0.00 0.00 -
EY 0.45 1.04 5.58 4.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 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