[VELOCITY] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 87.73%
YoY- 94.81%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,386 23,368 19,650 17,969 17,253 26,484 29,391 28.96%
PBT 2,836 -2,509 91 -1,764 -5,245 -3,569 -4,651 -
Tax -1,497 473 -362 1,451 -789 -32 260 -
NP 1,339 -2,036 -271 -313 -6,034 -3,601 -4,391 -
-
NP to SH 28 -2,193 -271 -313 -6,034 -3,601 -4,391 -
-
Tax Rate 52.79% - 397.80% - - - - -
Total Cost 134,047 25,404 19,921 18,282 23,287 30,085 33,782 25.79%
-
Net Worth 48,604 39,808 41,039 39,100 40,847 42,187 44,016 1.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 48,604 39,808 41,039 39,100 40,847 42,187 44,016 1.66%
NOSH 94,875 87,682 89,999 85,000 88,033 79,600 80,175 2.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.99% -8.71% -1.38% -1.74% -34.97% -13.60% -14.94% -
ROE 0.06% -5.51% -0.66% -0.80% -14.77% -8.54% -9.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 142.70 26.65 21.83 21.14 19.60 33.27 36.66 25.39%
EPS 0.03 -2.50 -0.30 -0.37 -6.85 -4.52 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.454 0.456 0.46 0.464 0.53 0.549 -1.14%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.80 1.69 1.42 1.30 1.25 1.92 2.13 28.93%
EPS 0.00 -0.16 -0.02 -0.02 -0.44 -0.26 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0288 0.0297 0.0283 0.0296 0.0305 0.0319 1.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.55 0.52 0.24 0.22 0.35 0.56 -
P/RPS 0.39 2.06 2.38 1.14 1.12 1.05 1.53 -20.35%
P/EPS 1,897.51 -21.99 -172.69 -65.18 -3.21 -7.74 -10.23 -
EY 0.05 -4.55 -0.58 -1.53 -31.16 -12.93 -9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.14 0.52 0.47 0.66 1.02 1.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 23/02/10 26/02/09 26/02/08 23/02/07 -
Price 0.47 0.60 0.73 0.28 0.16 0.33 0.61 -
P/RPS 0.33 2.25 3.34 1.32 0.82 0.99 1.66 -23.58%
P/EPS 1,592.55 -23.99 -242.44 -76.04 -2.33 -7.29 -11.14 -
EY 0.06 -4.17 -0.41 -1.32 -42.84 -13.71 -8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.32 1.60 0.61 0.34 0.62 1.11 -3.07%

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