[VELOCITY] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -32.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,782 31,668 26,654 16,476 23,946 11,166 2,278 600.29%
PBT 317 -29 2,253 1,973 2,148 1,175 179 46.12%
Tax 1 -118 -745 -717 -284 -218 -12 -
NP 318 -147 1,508 1,256 1,864 957 167 53.32%
-
NP to SH 318 -147 1,508 1,256 1,864 957 167 53.32%
-
Tax Rate -0.32% - 33.07% 36.34% 13.22% 18.55% 6.70% -
Total Cost 42,464 31,815 25,146 15,220 22,082 10,209 2,111 632.94%
-
Net Worth 52,072 53,001 54,575 54,479 53,200 23,061 8,981 221.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,589 1,633 - - - - - -
Div Payout % 500.00% 0.00% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,072 53,001 54,575 54,479 53,200 23,061 8,981 221.02%
NOSH 79,499 81,666 79,788 79,999 80,000 35,977 14,033 216.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.74% -0.46% 5.66% 7.62% 7.78% 8.57% 7.33% -
ROE 0.61% -0.28% 2.76% 2.31% 3.50% 4.15% 1.86% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.81 38.78 33.41 20.60 29.93 31.04 16.23 121.54%
EPS 0.40 -0.18 1.89 1.57 3.96 2.66 1.19 -51.49%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.649 0.684 0.681 0.665 0.641 0.64 1.54%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.18 2.35 1.98 1.22 1.78 0.83 0.17 598.44%
EPS 0.02 -0.01 0.11 0.09 0.14 0.07 0.01 58.40%
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0394 0.0406 0.0405 0.0395 0.0171 0.0067 220.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.85 0.70 0.79 0.89 1.03 0.82 0.00 -
P/RPS 1.58 1.81 2.36 4.32 3.44 2.64 0.00 -
P/EPS 212.50 -388.89 41.80 56.69 44.21 30.83 0.00 -
EY 0.47 -0.26 2.39 1.76 2.26 3.24 0.00 -
DY 2.35 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.08 1.15 1.31 1.55 1.28 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 18/08/04 20/05/04 27/02/04 31/12/03 26/09/03 -
Price 0.87 0.91 0.73 0.82 0.98 1.03 0.83 -
P/RPS 1.62 2.35 2.19 3.98 3.27 3.32 5.11 -53.34%
P/EPS 217.50 -505.56 38.62 52.23 42.06 38.72 69.75 112.70%
EY 0.46 -0.20 2.59 1.91 2.38 2.58 1.43 -52.89%
DY 2.30 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.07 1.20 1.47 1.61 1.30 1.52%

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