[VELOCITY] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 94.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 29,391 29,660 42,782 23,946 7.06%
PBT -4,876 -8,421 317 2,148 -
Tax 174 2,327 1 -284 -
NP -4,702 -6,094 318 1,864 -
-
NP to SH -4,702 -6,094 318 1,864 -
-
Tax Rate - - -0.32% 13.22% -
Total Cost 34,093 35,754 42,464 22,082 15.56%
-
Net Worth 45,589 46,560 52,072 53,200 -5.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,589 - -
Div Payout % - - 500.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 45,589 46,560 52,072 53,200 -5.01%
NOSH 79,981 79,999 79,499 80,000 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -16.00% -20.55% 0.74% 7.78% -
ROE -10.31% -13.09% 0.61% 3.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 36.75 37.08 53.81 29.93 7.07%
EPS -5.88 -7.62 0.40 3.96 -
DPS 0.00 0.00 2.00 0.00 -
NAPS 0.57 0.582 0.655 0.665 -5.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.13 2.15 3.10 1.73 7.17%
EPS -0.34 -0.44 0.02 0.13 -
DPS 0.00 0.00 0.12 0.00 -
NAPS 0.033 0.0337 0.0377 0.0385 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.35 0.85 1.03 -
P/RPS 1.52 0.94 1.58 3.44 -23.81%
P/EPS -9.53 -4.59 212.50 44.21 -
EY -10.50 -21.76 0.47 2.26 -
DY 0.00 0.00 2.35 0.00 -
P/NAPS 0.98 0.60 1.30 1.55 -14.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.61 0.38 0.87 0.98 -
P/RPS 1.66 1.02 1.62 3.27 -20.21%
P/EPS -10.38 -4.99 217.50 42.06 -
EY -9.64 -20.05 0.46 2.38 -
DY 0.00 0.00 2.30 0.00 -
P/NAPS 1.07 0.65 1.33 1.47 -10.03%

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