[VELOCITY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -98.96%
YoY- 101.28%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,831 7,002 4,890 135,386 123,345 79,734 19,856 -37.38%
PBT -22,898 -1,696 -470 2,836 6,681 3,927 836 -
Tax -8 0 0 -1,497 -1,540 -850 -180 -87.42%
NP -22,906 -1,696 -470 1,339 5,141 3,077 656 -
-
NP to SH -15,523 -1,321 -244 28 2,694 1,717 368 -
-
Tax Rate - - - 52.79% 23.05% 21.65% 21.53% -
Total Cost 32,737 8,698 5,360 134,047 118,204 76,657 19,200 42.67%
-
Net Worth 22,134 43,431 44,013 47,814 49,193 41,560 40,392 -33.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 22,134 43,431 44,013 47,814 49,193 41,560 40,392 -33.01%
NOSH 94,999 95,035 93,846 93,333 94,859 88,051 87,619 5.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -233.00% -24.22% -9.61% 0.99% 4.17% 3.86% 3.30% -
ROE -70.13% -3.04% -0.55% 0.06% 5.48% 4.13% 0.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.35 7.37 5.21 145.06 130.03 90.55 22.66 -40.66%
EPS -16.34 -1.39 -0.26 0.03 2.84 1.95 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.457 0.469 0.5123 0.5186 0.472 0.461 -36.52%
Adjusted Per Share Value based on latest NOSH - 94,875
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.73 0.52 0.36 10.06 9.17 5.93 1.48 -37.54%
EPS -1.15 -0.10 -0.02 0.00 0.20 0.13 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0323 0.0327 0.0355 0.0366 0.0309 0.03 -32.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.58 0.50 0.56 0.55 0.61 0.62 -
P/RPS 4.93 7.87 9.60 0.39 0.42 0.67 2.74 47.87%
P/EPS -3.12 -41.73 -192.31 1,866.67 19.37 31.28 147.62 -
EY -32.04 -2.40 -0.52 0.05 5.16 3.20 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.27 1.07 1.09 1.06 1.29 1.34 38.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 -
Price 0.36 0.52 0.55 0.47 0.51 0.59 0.62 -
P/RPS 3.48 7.06 10.56 0.32 0.39 0.65 2.74 17.26%
P/EPS -2.20 -37.41 -211.54 1,566.67 17.96 30.26 147.62 -
EY -45.39 -2.67 -0.47 0.06 5.57 3.31 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.14 1.17 0.92 0.98 1.25 1.34 10.18%

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