[VELOCITY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.6%
YoY- 282.77%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,004 19,560 135,386 164,460 159,468 79,424 22,368 -26.83%
PBT -3,392 -1,880 2,836 8,908 7,854 3,344 -2,509 22.28%
Tax 0 0 -1,497 -2,053 -1,700 -720 473 -
NP -3,392 -1,880 1,339 6,854 6,154 2,624 -2,036 40.57%
-
NP to SH -2,642 -976 28 3,592 3,434 1,472 -2,193 13.23%
-
Tax Rate - - 52.79% 23.05% 21.65% 21.53% - -
Total Cost 17,396 21,440 134,047 157,605 153,314 76,800 24,404 -20.21%
-
Net Worth 43,431 44,013 47,814 49,193 41,560 40,392 39,976 5.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,431 44,013 47,814 49,193 41,560 40,392 39,976 5.68%
NOSH 95,035 93,846 93,333 94,859 88,051 87,619 88,072 5.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -24.22% -9.61% 0.99% 4.17% 3.86% 3.30% -9.10% -
ROE -6.08% -2.22% 0.06% 7.30% 8.26% 3.64% -5.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.74 20.84 145.06 173.37 181.11 90.65 25.40 -30.44%
EPS -2.78 -1.04 0.03 3.79 3.90 1.68 -2.49 7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.469 0.5123 0.5186 0.472 0.461 0.4539 0.45%
Adjusted Per Share Value based on latest NOSH - 94,854
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.04 1.45 10.06 12.22 11.85 5.90 1.66 -26.80%
EPS -0.20 -0.07 0.00 0.27 0.26 0.11 -0.16 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0327 0.0355 0.0366 0.0309 0.03 0.0297 5.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.58 0.50 0.56 0.55 0.61 0.62 0.55 -
P/RPS 3.94 2.40 0.39 0.32 0.34 0.68 2.17 48.88%
P/EPS -20.86 -48.08 1,866.67 14.52 15.64 36.90 -22.09 -3.75%
EY -4.79 -2.08 0.05 6.88 6.39 2.71 -4.53 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.07 1.09 1.06 1.29 1.34 1.21 3.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 -
Price 0.52 0.55 0.47 0.51 0.59 0.62 0.60 -
P/RPS 3.53 2.64 0.32 0.29 0.33 0.68 2.36 30.82%
P/EPS -18.71 -52.88 1,566.67 13.47 15.13 36.90 -24.10 -15.54%
EY -5.35 -1.89 0.06 7.42 6.61 2.71 -4.15 18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 0.92 0.98 1.25 1.34 1.32 -9.31%

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