[VELOCITY] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.21%
YoY- 47.71%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 26,484 29,044 28,304 29,697 29,391 28,588 28,984 -5.82%
PBT -3,569 -3,341 -5,164 -3,542 -4,651 -10,217 -10,016 -49.64%
Tax -32 -651 -265 -137 260 3,220 2,939 -
NP -3,601 -3,992 -5,429 -3,679 -4,391 -6,997 -7,077 -36.18%
-
NP to SH -3,601 -3,992 -5,429 -3,679 -4,391 -6,997 -7,077 -36.18%
-
Tax Rate - - - - - - - -
Total Cost 30,085 33,036 33,733 33,376 33,782 35,585 36,061 -11.34%
-
Net Worth 42,187 42,446 43,395 34,308 44,016 43,733 45,013 -4.21%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,187 42,446 43,395 34,308 44,016 43,733 45,013 -4.21%
NOSH 79,600 78,750 80,066 60,000 80,175 80,098 79,529 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -13.60% -13.74% -19.18% -12.39% -14.94% -24.48% -24.42% -
ROE -8.54% -9.40% -12.51% -10.72% -9.98% -16.00% -15.72% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.27 36.88 35.35 49.50 36.66 35.69 36.44 -5.87%
EPS -4.52 -5.07 -6.78 -6.13 -5.48 -8.74 -8.90 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.539 0.542 0.5718 0.549 0.546 0.566 -4.27%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.97 2.16 2.10 2.21 2.18 2.12 2.15 -5.64%
EPS -0.27 -0.30 -0.40 -0.27 -0.33 -0.52 -0.53 -36.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0315 0.0323 0.0255 0.0327 0.0325 0.0335 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.32 0.43 0.47 0.56 0.50 0.66 -
P/RPS 1.05 0.87 1.22 0.95 1.53 1.40 1.81 -30.37%
P/EPS -7.74 -6.31 -6.34 -7.67 -10.23 -5.72 -7.42 2.84%
EY -12.93 -15.84 -15.77 -13.05 -9.78 -17.47 -13.48 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.79 0.82 1.02 0.92 1.17 -31.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 30/08/07 30/05/07 23/02/07 30/11/06 25/08/06 -
Price 0.33 0.38 0.40 0.41 0.61 0.49 0.56 -
P/RPS 0.99 1.03 1.13 0.83 1.66 1.37 1.54 -25.45%
P/EPS -7.29 -7.50 -5.90 -6.69 -11.14 -5.61 -6.29 10.30%
EY -13.71 -13.34 -16.95 -14.96 -8.98 -17.83 -15.89 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.74 0.72 1.11 0.90 0.99 -26.73%

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