[VELOCITY] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.24%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 17,969 17,253 26,484 29,391 29,660 42,782 23,945 -4.66%
PBT -1,764 -5,245 -3,569 -4,651 -8,421 311 2,149 -
Tax 1,451 -789 -32 260 2,327 1 -285 -
NP -313 -6,034 -3,601 -4,391 -6,094 312 1,864 -
-
NP to SH -313 -6,034 -3,601 -4,391 -6,094 312 1,864 -
-
Tax Rate - - - - - -0.32% 13.26% -
Total Cost 18,282 23,287 30,085 33,782 35,754 42,470 22,081 -3.09%
-
Net Worth 39,100 40,847 42,187 44,016 46,355 52,512 53,200 -4.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 39,100 40,847 42,187 44,016 46,355 52,512 53,200 -4.99%
NOSH 85,000 88,033 79,600 80,175 80,060 80,172 80,000 1.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.74% -34.97% -13.60% -14.94% -20.55% 0.73% 7.78% -
ROE -0.80% -14.77% -8.54% -9.98% -13.15% 0.59% 3.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.14 19.60 33.27 36.66 37.05 53.36 29.93 -5.62%
EPS -0.37 -6.85 -4.52 -5.48 -7.61 0.39 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.464 0.53 0.549 0.579 0.655 0.665 -5.95%
Adjusted Per Share Value based on latest NOSH - 80,175
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.30 1.25 1.92 2.13 2.15 3.10 1.73 -4.64%
EPS -0.02 -0.44 -0.26 -0.32 -0.44 0.02 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0296 0.0305 0.0319 0.0336 0.038 0.0385 -4.99%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.22 0.35 0.56 0.35 0.85 1.03 -
P/RPS 1.14 1.12 1.05 1.53 0.94 1.59 3.44 -16.79%
P/EPS -65.18 -3.21 -7.74 -10.23 -4.60 218.42 44.21 -
EY -1.53 -31.16 -12.93 -9.78 -21.75 0.46 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.66 1.02 0.60 1.30 1.55 -16.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 23/02/07 27/02/06 28/02/05 - -
Price 0.28 0.16 0.33 0.61 0.38 0.87 0.00 -
P/RPS 1.32 0.82 0.99 1.66 1.03 1.63 0.00 -
P/EPS -76.04 -2.33 -7.29 -11.14 -4.99 223.56 0.00 -
EY -1.32 -42.84 -13.71 -8.98 -20.03 0.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.34 0.62 1.11 0.66 1.33 0.00 -

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