[VELOCITY] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -683.4%
YoY- -676.21%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,982 20,135 17,716 13,108 14,004 19,560 135,386 -65.14%
PBT 16,621 194 -23,781 -30,530 -3,392 -1,880 2,836 226.11%
Tax -43,125 -37,440 -42 -10 0 0 -1,497 845.53%
NP -26,504 -37,246 -23,824 -30,541 -3,392 -1,880 1,339 -
-
NP to SH -11,348 -24,262 -15,735 -20,697 -2,642 -976 28 -
-
Tax Rate 259.46% 19,298.97% - - - - 52.79% -
Total Cost 54,486 57,381 41,540 43,649 17,396 21,440 134,047 -45.21%
-
Net Worth 32,306 15,321 23,308 22,134 43,431 44,013 47,814 -23.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 32,306 15,321 23,308 22,134 43,431 44,013 47,814 -23.05%
NOSH 94,962 94,986 94,741 94,999 95,035 93,846 93,333 1.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -94.72% -184.98% -134.48% -233.00% -24.22% -9.61% 0.99% -
ROE -35.13% -158.36% -67.51% -93.51% -6.08% -2.22% 0.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.47 21.20 18.64 13.80 14.74 20.84 145.06 -65.54%
EPS -11.95 -25.54 -16.56 -21.79 -2.78 -1.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3402 0.1613 0.2453 0.233 0.457 0.469 0.5123 -23.94%
Adjusted Per Share Value based on latest NOSH - 95,003
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.08 1.50 1.32 0.97 1.04 1.45 10.06 -65.13%
EPS -0.84 -1.80 -1.17 -1.54 -0.20 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0114 0.0173 0.0165 0.0323 0.0327 0.0355 -23.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.315 0.28 0.255 0.51 0.58 0.50 0.56 -
P/RPS 1.07 1.32 1.37 3.70 3.94 2.40 0.39 96.34%
P/EPS -2.64 -1.10 -1.54 -2.34 -20.86 -48.08 1,866.67 -
EY -37.94 -91.22 -64.94 -42.72 -4.79 -2.08 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.74 1.04 2.19 1.27 1.07 1.09 -10.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.36 0.31 0.255 0.36 0.52 0.55 0.47 -
P/RPS 1.22 1.46 1.37 2.61 3.53 2.64 0.32 144.64%
P/EPS -3.01 -1.21 -1.54 -1.65 -18.71 -52.88 1,566.67 -
EY -33.19 -82.40 -64.94 -60.52 -5.35 -1.89 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.92 1.04 1.55 1.14 1.17 0.92 9.93%

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