[VELOCITY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 133.29%
YoY- 370.39%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 28,064 20,340 17,716 159,468 17,170 24,600 20,206 5.17%
PBT 3,330 3,074 -23,781 7,854 -1,340 624 -2,492 -
Tax -1,142 0 -42 -1,700 70 -10 2,790 -
NP 2,188 3,074 -23,824 6,154 -1,270 614 298 35.85%
-
NP to SH 2,188 3,074 -15,735 3,434 -1,270 614 298 35.85%
-
Tax Rate 34.29% 0.00% - 21.65% - 1.60% - -
Total Cost 25,876 17,266 41,540 153,314 18,440 23,986 19,908 4.11%
-
Net Worth 36,810 33,880 23,308 41,560 39,511 40,611 40,843 -1.58%
Dividend
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 36,810 33,880 23,308 41,560 39,511 40,611 40,843 -1.58%
NOSH 104,190 94,876 94,741 88,051 88,194 87,714 87,647 2.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.80% 15.11% -134.48% 3.86% -7.40% 2.50% 1.47% -
ROE 5.94% 9.07% -67.51% 8.26% -3.21% 1.51% 0.73% -
Per Share
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.94 21.44 18.64 181.11 19.47 28.05 23.05 2.42%
EPS 2.10 3.24 -16.56 3.90 -1.44 0.70 0.34 32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3533 0.3571 0.2453 0.472 0.448 0.463 0.466 -4.16%
Adjusted Per Share Value based on latest NOSH - 88,169
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.03 1.47 1.28 11.54 1.24 1.78 1.46 5.19%
EPS 0.16 0.22 -1.14 0.25 -0.09 0.04 0.02 37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0245 0.0169 0.0301 0.0286 0.0294 0.0296 -1.62%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.67 0.33 0.255 0.61 0.91 0.28 0.21 -
P/RPS 2.49 1.54 1.37 0.34 4.67 1.00 0.91 16.73%
P/EPS 31.90 10.19 -1.54 15.64 -63.19 40.00 61.76 -9.65%
EY 3.13 9.82 -64.94 6.39 -1.58 2.50 1.62 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.92 1.04 1.29 2.03 0.60 0.45 24.77%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/02/16 26/02/15 28/02/14 15/08/12 19/08/11 24/08/10 19/08/09 -
Price 0.63 0.39 0.255 0.59 0.69 0.41 0.23 -
P/RPS 2.34 1.82 1.37 0.33 3.54 1.46 1.00 13.95%
P/EPS 30.00 12.04 -1.54 15.13 -47.92 58.57 67.65 -11.74%
EY 3.33 8.31 -64.94 6.61 -2.09 1.71 1.48 13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.09 1.04 1.25 1.54 0.89 0.49 21.92%

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