[VELOCITY] QoQ Annualized Quarter Result on 31-Mar-2013

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -3585.71%
YoY- -166.3%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,716 13,108 14,004 19,560 135,386 164,460 159,468 -76.79%
PBT -23,781 -30,530 -3,392 -1,880 2,836 8,908 7,854 -
Tax -42 -10 0 0 -1,497 -2,053 -1,700 -91.45%
NP -23,824 -30,541 -3,392 -1,880 1,339 6,854 6,154 -
-
NP to SH -15,735 -20,697 -2,642 -976 28 3,592 3,434 -
-
Tax Rate - - - - 52.79% 23.05% 21.65% -
Total Cost 41,540 43,649 17,396 21,440 134,047 157,605 153,314 -58.02%
-
Net Worth 23,308 22,134 43,431 44,013 47,814 49,193 41,560 -31.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 23,308 22,134 43,431 44,013 47,814 49,193 41,560 -31.92%
NOSH 94,741 94,999 95,035 93,846 93,333 94,859 88,051 4.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -134.48% -233.00% -24.22% -9.61% 0.99% 4.17% 3.86% -
ROE -67.51% -93.51% -6.08% -2.22% 0.06% 7.30% 8.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.64 13.80 14.74 20.84 145.06 173.37 181.11 -77.94%
EPS -16.56 -21.79 -2.78 -1.04 0.03 3.79 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.233 0.457 0.469 0.5123 0.5186 0.472 -35.28%
Adjusted Per Share Value based on latest NOSH - 93,846
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.32 0.97 1.04 1.45 10.06 12.22 11.85 -76.75%
EPS -1.17 -1.54 -0.20 -0.07 0.00 0.27 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0165 0.0323 0.0327 0.0355 0.0366 0.0309 -31.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.51 0.58 0.50 0.56 0.55 0.61 -
P/RPS 1.37 3.70 3.94 2.40 0.39 0.32 0.34 152.57%
P/EPS -1.54 -2.34 -20.86 -48.08 1,866.67 14.52 15.64 -
EY -64.94 -42.72 -4.79 -2.08 0.05 6.88 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.19 1.27 1.07 1.09 1.06 1.29 -13.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 -
Price 0.255 0.36 0.52 0.55 0.47 0.51 0.59 -
P/RPS 1.37 2.61 3.53 2.64 0.32 0.29 0.33 157.63%
P/EPS -1.54 -1.65 -18.71 -52.88 1,566.67 13.47 15.13 -
EY -64.94 -60.52 -5.35 -1.89 0.06 7.42 6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.55 1.14 1.17 0.92 0.98 1.25 -11.50%

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