[VELOCITY] QoQ 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- 38.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 11,114 5,014 10,178 16,476 12,780 8,887 2,278 186.28%
PBT 346 -2,283 280 1,973 973 997 179 54.86%
Tax 119 627 -28 -717 -66 -207 -12 -
NP 465 -1,656 252 1,256 907 790 167 97.30%
-
NP to SH 465 -1,656 252 1,256 907 790 167 97.30%
-
Tax Rate -34.39% - 10.00% 36.34% 6.78% 20.76% 6.70% -
Total Cost 10,649 6,670 9,926 15,220 11,873 8,097 2,111 192.69%
-
Net Worth 52,512 51,920 53,865 54,479 53,200 50,638 18,115 102.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 1,600 - - - - - -
Div Payout % - 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 52,512 51,920 53,865 54,479 53,200 50,638 18,115 102.64%
NOSH 80,172 80,000 78,750 79,999 80,000 79,000 28,305 99.55%
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 4.18% -33.03% 2.48% 7.62% 7.10% 8.89% 7.33% -
ROE 0.89% -3.19% 0.47% 2.31% 1.70% 1.56% 0.92% -
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 13.86 6.27 12.92 20.60 15.97 11.25 8.05 43.41%
EPS 0.58 -2.07 0.32 1.57 1.93 1.00 0.59 -1.12%
DPS 0.00 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 0.80 0.36 0.74 1.19 0.93 0.64 0.16 190.97%
EPS 0.03 -0.12 0.02 0.09 0.07 0.06 0.01 107.31%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0376 0.039 0.0394 0.0385 0.0367 0.0131 102.74%
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 6.13 11.17 6.11 4.32 6.45 7.29 0.00 -
P/EPS 146.55 -33.82 246.88 56.69 90.85 82.00 0.00 -
EY 0.68 -2.96 0.41 1.76 1.10 1.22 0.00 -
DY 0.00 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 6.28 14.52 5.65 3.98 6.13 9.16 10.31 -28.03%
P/EPS 150.00 -43.96 228.13 52.23 86.44 103.00 140.68 4.34%
EY 0.67 -2.27 0.44 1.91 1.16 0.97 0.71 -3.77%
DY 0.00 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