[VELOCITY] QoQ 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- 151.18%
YoY- 807.69%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,041 43,611 59,878 19,856 9,946 4,837 3,272 137.42%
PBT -3,845 2,754 3,091 836 -1,064 -775 -601 242.69%
Tax 43 -690 -670 -180 421 17 18 78.23%
NP -3,802 2,064 2,421 656 -643 -758 -583 247.07%
-
NP to SH -2,666 977 1,349 368 -719 -839 -583 174.23%
-
Tax Rate - 25.05% 21.68% 21.53% - - - -
Total Cost 15,843 41,547 57,457 19,200 10,589 5,595 3,855 155.47%
-
Net Worth 48,604 49,191 41,616 40,392 39,808 38,858 39,573 14.61%
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 48,604 49,191 41,616 40,392 39,808 38,858 39,573 14.61%
NOSH 94,875 94,854 88,169 87,619 87,682 88,315 88,333 4.85%
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 -31.58% 4.73% 4.04% 3.30% -6.46% -15.67% -17.82% -
ROE -5.49% 1.99% 3.24% 0.91% -1.81% -2.16% -1.47% -
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 12.69 45.98 67.91 22.66 11.34 5.48 3.70 126.57%
EPS -2.81 1.03 1.53 0.42 -0.82 -0.95 -0.66 161.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5186 0.472 0.461 0.454 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 0.89 3.24 4.45 1.48 0.74 0.36 0.24 138.63%
EPS -0.20 0.07 0.10 0.03 -0.05 -0.06 -0.04 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0366 0.0309 0.03 0.0296 0.0289 0.0294 14.59%
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 4.41 1.20 0.90 2.74 4.85 11.50 24.57 -68.01%
P/EPS -19.93 53.40 39.87 147.62 -67.07 -66.32 -137.88 -72.29%
EY -5.02 1.87 2.51 0.68 -1.49 -1.51 -0.73 259.51%
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 3.70 1.11 0.87 2.74 5.29 11.50 18.63 -65.79%
P/EPS -16.73 49.51 38.56 147.62 -73.17 -66.32 -104.55 -70.36%
EY -5.98 2.02 2.59 0.68 -1.37 -1.51 -0.96 236.67%
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