[VELOCITY] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -296.87%
YoY- 88.79%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 164,460 17,896 18,993 17,221 15,809 26,517 26,981 35.11%
PBT 8,908 -1,926 -320 -2,497 -5,357 -3,860 -5,605 -
Tax -2,053 69 66 1,910 125 362 1,578 -
NP 6,854 -1,857 -253 -586 -5,232 -3,497 -4,026 -
-
NP to SH 3,592 -1,965 -253 -586 -5,232 -3,497 -4,026 -
-
Tax Rate 23.05% - - - - - - -
Total Cost 157,605 19,753 19,246 17,807 21,041 30,014 31,007 31.09%
-
Net Worth 49,193 38,604 39,986 40,391 43,199 43,103 43,622 2.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,193 38,604 39,986 40,391 43,199 43,103 43,622 2.02%
NOSH 94,859 87,738 86,363 87,999 87,982 79,969 79,894 2.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.17% -10.38% -1.33% -3.41% -33.09% -13.19% -14.92% -
ROE 7.30% -5.09% -0.63% -1.45% -12.11% -8.11% -9.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 173.37 20.40 21.99 19.57 17.97 33.16 33.77 31.31%
EPS 3.79 -2.24 -0.29 -0.67 -5.95 -4.37 -5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.44 0.463 0.459 0.491 0.539 0.546 -0.85%
Adjusted Per Share Value based on latest NOSH - 87,910
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.22 1.33 1.41 1.28 1.18 1.97 2.01 35.05%
EPS 0.27 -0.15 -0.02 -0.04 -0.39 -0.26 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0287 0.0297 0.03 0.0321 0.032 0.0324 2.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.55 0.63 0.55 0.20 0.34 0.32 0.50 -
P/RPS 0.32 3.09 2.50 1.02 1.89 0.97 1.48 -22.50%
P/EPS 14.52 -28.12 -187.50 -30.00 -5.72 -7.32 -9.92 -
EY 6.88 -3.56 -0.53 -3.33 -17.49 -13.67 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 1.19 0.44 0.69 0.59 0.92 2.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 17/11/11 23/11/10 23/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.51 0.63 0.48 0.24 0.27 0.38 0.49 -
P/RPS 0.29 3.09 2.18 1.23 1.50 1.15 1.45 -23.50%
P/EPS 13.47 -28.12 -163.64 -36.00 -4.54 -8.69 -9.72 -
EY 7.42 -3.56 -0.61 -2.78 -22.02 -11.51 -10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.43 1.04 0.52 0.55 0.71 0.90 1.42%

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