[VELOCITY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 116.78%
YoY- 807.69%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,386 123,345 79,734 19,856 22,368 13,422 8,585 523.62%
PBT 2,836 6,681 3,927 836 -2,509 -1,445 -670 -
Tax -1,497 -1,540 -850 -180 473 52 35 -
NP 1,339 5,141 3,077 656 -2,036 -1,393 -635 -
-
NP to SH 28 2,694 1,717 368 -2,193 -1,474 -635 -
-
Tax Rate 52.79% 23.05% 21.65% 21.53% - - - -
Total Cost 134,047 118,204 76,657 19,200 24,404 14,815 9,220 490.87%
-
Net Worth 47,814 49,193 41,560 40,392 39,976 38,604 39,511 13.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 47,814 49,193 41,560 40,392 39,976 38,604 39,511 13.49%
NOSH 93,333 94,859 88,051 87,619 88,072 87,738 88,194 3.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.99% 4.17% 3.86% 3.30% -9.10% -10.38% -7.40% -
ROE 0.06% 5.48% 4.13% 0.91% -5.49% -3.82% -1.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 145.06 130.03 90.55 22.66 25.40 15.30 9.73 500.80%
EPS 0.03 2.84 1.95 0.42 -2.49 -1.68 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5186 0.472 0.461 0.4539 0.44 0.448 9.30%
Adjusted Per Share Value based on latest NOSH - 87,619
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.06 9.17 5.93 1.48 1.66 1.00 0.64 522.28%
EPS 0.00 0.20 0.13 0.03 -0.16 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0366 0.0309 0.03 0.0297 0.0287 0.0294 13.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.55 0.61 0.62 0.55 0.63 0.91 -
P/RPS 0.39 0.42 0.67 2.74 2.17 4.12 9.35 -87.85%
P/EPS 1,866.67 19.37 31.28 147.62 -22.09 -37.50 -126.39 -
EY 0.05 5.16 3.20 0.68 -4.53 -2.67 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.29 1.34 1.21 1.43 2.03 -33.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 19/08/11 -
Price 0.47 0.51 0.59 0.62 0.60 0.63 0.69 -
P/RPS 0.32 0.39 0.65 2.74 2.36 4.12 7.09 -87.20%
P/EPS 1,566.67 17.96 30.26 147.62 -24.10 -37.50 -95.83 -
EY 0.06 5.57 3.31 0.68 -4.15 -2.67 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 1.25 1.34 1.32 1.43 1.54 -28.95%

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