[VELOCITY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 19.15%
YoY- -230.78%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,386 133,291 94,517 37,911 23,368 18,827 15,935 313.68%
PBT 2,836 5,617 2,088 -1,604 -2,509 -1,114 -891 -
Tax -1,497 -1,119 -412 276 473 -360 -322 177.26%
NP 1,339 4,498 1,676 -1,328 -2,036 -1,474 -1,213 -
-
NP to SH 28 1,975 159 -1,773 -2,193 -1,555 -1,213 -
-
Tax Rate 52.79% 19.92% 19.73% - - - - -
Total Cost 134,047 128,793 92,841 39,239 25,404 20,301 17,148 291.43%
-
Net Worth 48,604 49,191 41,616 40,392 39,808 38,858 39,573 14.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 48,604 49,191 41,616 40,392 39,808 38,858 39,573 14.61%
NOSH 94,875 94,854 88,169 87,619 87,682 88,315 88,333 4.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.99% 3.37% 1.77% -3.50% -8.71% -7.83% -7.61% -
ROE 0.06% 4.01% 0.38% -4.39% -5.51% -4.00% -3.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 142.70 140.52 107.20 43.27 26.65 21.32 18.04 294.52%
EPS 0.03 2.08 0.18 -2.02 -2.50 -1.76 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5186 0.472 0.461 0.454 0.44 0.448 9.30%
Adjusted Per Share Value based on latest NOSH - 87,619
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.80 9.65 6.84 2.74 1.69 1.36 1.15 314.50%
EPS 0.00 0.14 0.01 -0.13 -0.16 -0.11 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0356 0.0301 0.0292 0.0288 0.0281 0.0286 14.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.55 0.61 0.62 0.55 0.63 0.91 -
P/RPS 0.39 0.39 0.57 1.43 2.06 2.96 5.04 -81.69%
P/EPS 1,897.51 26.42 338.26 -30.64 -21.99 -35.78 -66.27 -
EY 0.05 3.79 0.30 -3.26 -4.55 -2.79 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.29 1.34 1.21 1.43 2.03 -33.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 19/08/11 -
Price 0.47 0.51 0.59 0.62 0.60 0.63 0.69 -
P/RPS 0.33 0.36 0.55 1.43 2.25 2.96 3.82 -80.31%
P/EPS 1,592.55 24.49 327.17 -30.64 -23.99 -35.78 -50.25 -
EY 0.06 4.08 0.31 -3.26 -4.17 -2.79 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 1.25 1.34 1.32 1.43 1.54 -28.95%

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