[VELOCITY] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 52.87%
YoY- -420.54%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,391 26,981 33,336 40,788 29,660 28,410 34,688 -10.43%
PBT -4,876 -5,605 -3,958 -4,284 -8,421 -3,210 -768 241.72%
Tax 174 1,578 1,170 1,412 2,327 388 -54 -
NP -4,702 -4,026 -2,788 -2,872 -6,094 -2,822 -822 218.83%
-
NP to SH -4,702 -4,026 -2,788 -2,872 -6,094 -2,822 -822 218.83%
-
Tax Rate - - - - - - - -
Total Cost 34,093 31,007 36,124 43,660 35,754 31,233 35,510 -2.67%
-
Net Worth 45,589 43,622 45,345 45,553 46,560 50,248 52,382 -8.82%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 45,589 43,622 45,345 45,553 46,560 50,248 52,382 -8.82%
NOSH 79,981 79,894 80,114 79,777 79,999 79,886 80,588 -0.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -16.00% -14.92% -8.36% -7.04% -20.55% -9.94% -2.37% -
ROE -10.31% -9.23% -6.15% -6.30% -13.09% -5.62% -1.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.75 33.77 41.61 51.13 37.08 35.56 43.04 -9.97%
EPS -5.88 -5.04 -3.48 -3.60 -7.62 -3.53 -1.02 220.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.546 0.566 0.571 0.582 0.629 0.65 -8.36%
Adjusted Per Share Value based on latest NOSH - 79,777
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.18 2.01 2.48 3.03 2.20 2.11 2.58 -10.59%
EPS -0.35 -0.30 -0.21 -0.21 -0.45 -0.21 -0.06 223.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0324 0.0337 0.0339 0.0346 0.0373 0.0389 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.50 0.66 0.77 0.35 0.39 0.44 -
P/RPS 1.52 1.48 1.59 1.51 0.94 1.10 1.02 30.37%
P/EPS -9.53 -9.92 -18.97 -21.39 -4.59 -11.04 -43.14 -63.35%
EY -10.50 -10.08 -5.27 -4.68 -21.76 -9.06 -2.32 172.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 1.17 1.35 0.60 0.62 0.68 27.50%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 30/11/06 25/08/06 22/05/06 27/02/06 16/11/05 19/08/05 -
Price 0.61 0.49 0.56 0.52 0.38 0.42 0.42 -
P/RPS 1.66 1.45 1.35 1.02 1.02 1.18 0.98 41.96%
P/EPS -10.38 -9.72 -16.09 -14.44 -4.99 -11.89 -41.18 -59.99%
EY -9.64 -10.29 -6.21 -6.92 -20.05 -8.41 -2.43 149.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.99 0.91 0.65 0.67 0.65 39.28%

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