[VELOCITY] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 46.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,224 53,308 65,904 23,946 14,888 4,556 0 -
PBT -38 4,506 7,892 2,148 1,566 358 0 -
Tax -157 -1,490 -2,868 -284 -290 -24 0 -
NP -196 3,016 5,024 1,864 1,276 334 0 -
-
NP to SH -196 3,016 5,024 1,864 1,276 334 0 -
-
Tax Rate - 33.07% 36.34% 13.22% 18.52% 6.70% - -
Total Cost 42,420 50,292 60,880 22,082 13,612 4,222 0 -
-
Net Worth 53,001 54,575 54,479 53,200 23,061 8,981 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,177 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 53,001 54,575 54,479 53,200 23,061 8,981 0 -
NOSH 81,666 79,788 79,999 80,000 35,977 14,033 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.46% 5.66% 7.62% 7.78% 8.57% 7.33% 0.00% -
ROE -0.37% 5.53% 9.22% 3.50% 5.53% 3.72% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.70 66.81 82.38 29.93 41.38 32.46 0.00 -
EPS -0.24 3.78 6.28 3.96 3.55 2.38 0.00 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.684 0.681 0.665 0.641 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.14 3.96 4.90 1.78 1.11 0.34 0.00 -
EPS -0.01 0.22 0.37 0.14 0.09 0.02 0.00 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0406 0.0405 0.0395 0.0171 0.0067 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.70 0.79 0.89 1.03 0.82 0.00 0.00 -
P/RPS 1.35 1.18 1.08 3.44 1.98 0.00 0.00 -
P/EPS -291.67 20.90 14.17 44.21 23.12 0.00 0.00 -
EY -0.34 4.78 7.06 2.26 4.33 0.00 0.00 -
DY 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.31 1.55 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 18/08/04 20/05/04 27/02/04 31/12/03 26/09/03 - -
Price 0.91 0.73 0.82 0.98 1.03 0.83 0.00 -
P/RPS 1.76 1.09 1.00 3.27 2.49 2.56 0.00 -
P/EPS -379.17 19.31 13.06 42.06 29.04 34.87 0.00 -
EY -0.26 5.18 7.66 2.38 3.44 2.87 0.00 -
DY 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.07 1.20 1.47 1.61 1.30 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