[VELOCITY] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 108.97%
YoY- 113.11%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 115,530 135,386 133,291 94,517 37,911 23,368 18,827 234.80%
PBT 2,000 2,836 5,617 2,088 -1,604 -2,509 -1,114 -
Tax -1,317 -1,497 -1,119 -412 276 473 -360 137.23%
NP 683 1,339 4,498 1,676 -1,328 -2,036 -1,474 -
-
NP to SH -340 28 1,975 159 -1,773 -2,193 -1,555 -63.67%
-
Tax Rate 65.85% 52.79% 19.92% 19.73% - - - -
Total Cost 114,847 134,047 128,793 92,841 39,239 25,404 20,301 217.15%
-
Net Worth 0 48,604 49,191 41,616 40,392 39,808 38,858 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 48,604 49,191 41,616 40,392 39,808 38,858 -
NOSH 93,846 94,875 94,854 88,169 87,619 87,682 88,315 4.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.59% 0.99% 3.37% 1.77% -3.50% -8.71% -7.83% -
ROE 0.00% 0.06% 4.01% 0.38% -4.39% -5.51% -4.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 123.11 142.70 140.52 107.20 43.27 26.65 21.32 221.51%
EPS -0.36 0.03 2.08 0.18 -2.02 -2.50 -1.76 -65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5123 0.5186 0.472 0.461 0.454 0.44 -
Adjusted Per Share Value based on latest NOSH - 88,169
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.59 10.06 9.91 7.02 2.82 1.74 1.40 234.78%
EPS -0.03 0.00 0.15 0.01 -0.13 -0.16 -0.12 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0361 0.0366 0.0309 0.03 0.0296 0.0289 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.56 0.55 0.61 0.62 0.55 0.63 -
P/RPS 0.41 0.39 0.39 0.57 1.43 2.06 2.96 -73.19%
P/EPS -138.01 1,897.51 26.42 338.26 -30.64 -21.99 -35.78 145.74%
EY -0.72 0.05 3.79 0.30 -3.26 -4.55 -2.79 -59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.09 1.06 1.29 1.34 1.21 1.43 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 17/11/11 -
Price 0.55 0.47 0.51 0.59 0.62 0.60 0.63 -
P/RPS 0.45 0.33 0.36 0.55 1.43 2.25 2.96 -71.48%
P/EPS -151.81 1,592.55 24.49 327.17 -30.64 -23.99 -35.78 161.85%
EY -0.66 0.06 4.08 0.31 -3.26 -4.17 -2.79 -61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.98 1.25 1.34 1.32 1.43 -

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