[VELOCITY] QoQ Quarter Result on 31-Mar-2013

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 90.85%
YoY- -166.3%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,409 2,829 2,113 4,890 12,041 43,611 59,878 -77.36%
PBT 1,098 -21,202 -1,226 -470 -3,845 2,754 3,091 -49.74%
Tax -31 -8 0 0 43 -690 -670 -87.03%
NP 1,067 -21,210 -1,226 -470 -3,802 2,064 2,421 -42.00%
-
NP to SH 1,099 -14,203 -1,077 -244 -2,666 977 1,349 -12.73%
-
Tax Rate 2.82% - - - - 25.05% 21.68% -
Total Cost 5,342 24,039 3,339 5,360 15,843 41,547 57,457 -79.38%
-
Net Worth 23,240 22,135 43,556 44,013 48,604 49,191 41,616 -32.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 23,240 22,135 43,556 44,013 48,604 49,191 41,616 -32.11%
NOSH 94,741 95,003 95,309 93,846 94,875 94,854 88,169 4.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.65% -749.73% -58.02% -9.61% -31.58% 4.73% 4.04% -
ROE 4.73% -64.16% -2.47% -0.55% -5.49% 1.99% 3.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.76 2.98 2.22 5.21 12.69 45.98 67.91 -78.43%
EPS 1.16 -14.95 -1.13 -0.26 -2.81 1.03 1.53 -16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.233 0.457 0.469 0.5123 0.5186 0.472 -35.28%
Adjusted Per Share Value based on latest NOSH - 93,846
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.48 0.21 0.16 0.36 0.89 3.24 4.45 -77.24%
EPS 0.08 -1.06 -0.08 -0.02 -0.20 0.07 0.10 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0165 0.0324 0.0327 0.0361 0.0366 0.0309 -31.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.51 0.58 0.50 0.56 0.55 0.61 -
P/RPS 3.77 17.13 26.16 9.60 4.41 1.20 0.90 159.17%
P/EPS 21.98 -3.41 -51.33 -192.31 -19.93 53.40 39.87 -32.69%
EY 4.55 -29.31 -1.95 -0.52 -5.02 1.87 2.51 48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.19 1.27 1.07 1.09 1.06 1.29 -13.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 -
Price 0.255 0.36 0.52 0.55 0.47 0.51 0.59 -
P/RPS 3.77 12.09 23.46 10.56 3.70 1.11 0.87 165.08%
P/EPS 21.98 -2.41 -46.02 -211.54 -16.73 49.51 38.56 -31.18%
EY 4.55 -41.53 -2.17 -0.47 -5.98 2.02 2.59 45.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.55 1.14 1.17 0.92 0.98 1.25 -11.50%

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