[VELOCITY] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -39.97%
YoY- 802.99%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 40,088 42,782 42,224 53,308 65,904 23,946 14,888 93.42%
PBT 1,032 317 -38 4,506 7,892 2,148 1,566 -24.25%
Tax -136 1 -157 -1,490 -2,868 -284 -290 -39.61%
NP 896 318 -196 3,016 5,024 1,864 1,276 -20.98%
-
NP to SH 896 318 -196 3,016 5,024 1,864 1,276 -20.98%
-
Tax Rate 13.18% -0.32% - 33.07% 36.34% 13.22% 18.52% -
Total Cost 39,192 42,464 42,420 50,292 60,880 22,082 13,612 102.25%
-
Net Worth 52,639 52,072 53,001 54,575 54,479 53,200 23,061 73.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,589 2,177 - - - - -
Div Payout % - 500.00% 0.00% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,639 52,072 53,001 54,575 54,479 53,200 23,061 73.27%
NOSH 79,999 79,499 81,666 79,788 79,999 80,000 35,977 70.27%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.24% 0.74% -0.46% 5.66% 7.62% 7.78% 8.57% -
ROE 1.70% 0.61% -0.37% 5.53% 9.22% 3.50% 5.53% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 50.11 53.81 51.70 66.81 82.38 29.93 41.38 13.59%
EPS 1.12 0.40 -0.24 3.78 6.28 3.96 3.55 -53.62%
DPS 0.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.655 0.649 0.684 0.681 0.665 0.641 1.75%
Adjusted Per Share Value based on latest NOSH - 78,750
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.90 3.10 3.06 3.86 4.77 1.73 1.08 93.07%
EPS 0.06 0.02 -0.01 0.22 0.36 0.13 0.09 -23.66%
DPS 0.00 0.12 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0377 0.0384 0.0395 0.0394 0.0385 0.0167 73.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.73 0.85 0.70 0.79 0.89 1.03 0.82 -
P/RPS 1.46 1.58 1.35 1.18 1.08 3.44 1.98 -18.36%
P/EPS 65.18 212.50 -291.67 20.90 14.17 44.21 23.12 99.43%
EY 1.53 0.47 -0.34 4.78 7.06 2.26 4.33 -49.98%
DY 0.00 2.35 3.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.08 1.15 1.31 1.55 1.28 -9.05%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 18/08/04 20/05/04 27/02/04 31/12/03 -
Price 0.60 0.87 0.91 0.73 0.82 0.98 1.03 -
P/RPS 1.20 1.62 1.76 1.09 1.00 3.27 2.49 -38.50%
P/EPS 53.57 217.50 -379.17 19.31 13.06 42.06 29.04 50.35%
EY 1.87 0.46 -0.26 5.18 7.66 2.38 3.44 -33.36%
DY 0.00 2.30 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.33 1.40 1.07 1.20 1.47 1.61 -31.61%

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