[VELOCITY] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.27%
YoY- -29.7%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 94,517 15,935 20,166 18,781 19,478 28,304 28,984 21.75%
PBT 2,088 -891 -206 -4,539 -3,029 -5,164 -10,016 -
Tax -412 -322 51 556 -42 -265 2,939 -
NP 1,676 -1,213 -155 -3,983 -3,071 -5,429 -7,077 -
-
NP to SH 159 -1,213 -155 -3,983 -3,071 -5,429 -7,077 -
-
Tax Rate 19.73% - - - - - - -
Total Cost 92,841 17,148 20,321 22,764 22,549 33,733 36,061 17.05%
-
Net Worth 41,616 39,573 39,565 40,830 45,048 43,395 45,013 -1.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 41,616 39,573 39,565 40,830 45,048 43,395 45,013 -1.29%
NOSH 88,169 88,333 85,454 87,619 87,814 80,066 79,529 1.73%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.77% -7.61% -0.77% -21.21% -15.77% -19.18% -24.42% -
ROE 0.38% -3.07% -0.39% -9.75% -6.82% -12.51% -15.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.20 18.04 23.60 21.43 22.18 35.35 36.44 19.68%
EPS 0.18 -1.37 -0.18 -4.55 -3.50 -6.78 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.472 0.448 0.463 0.466 0.513 0.542 0.566 -2.97%
Adjusted Per Share Value based on latest NOSH - 87,619
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.02 1.18 1.50 1.40 1.45 2.10 2.15 21.77%
EPS 0.01 -0.09 -0.01 -0.30 -0.23 -0.40 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0294 0.0294 0.0303 0.0335 0.0323 0.0335 -1.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.61 0.91 0.28 0.21 0.33 0.43 0.66 -
P/RPS 0.57 5.04 1.19 0.98 1.49 1.22 1.81 -17.50%
P/EPS 338.26 -66.27 -154.37 -4.62 -9.44 -6.34 -7.42 -
EY 0.30 -1.51 -0.65 -21.65 -10.60 -15.77 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.03 0.60 0.45 0.64 0.79 1.17 1.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 19/08/11 24/08/10 19/08/09 27/08/08 30/08/07 25/08/06 -
Price 0.59 0.69 0.41 0.23 0.37 0.40 0.56 -
P/RPS 0.55 3.82 1.74 1.07 1.67 1.13 1.54 -15.75%
P/EPS 327.17 -50.25 -226.04 -5.06 -10.58 -5.90 -6.29 -
EY 0.31 -1.99 -0.44 -19.76 -9.45 -16.95 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.54 0.89 0.49 0.72 0.74 0.99 3.95%

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