[VELOCITY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1142.14%
YoY- 227.01%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,652 115,530 135,386 133,291 94,517 37,911 23,368 78.43%
PBT -1,091 2,000 2,836 5,617 2,088 -1,604 -2,509 -42.63%
Tax -647 -1,317 -1,497 -1,119 -412 276 473 -
NP -1,738 683 1,339 4,498 1,676 -1,328 -2,036 -10.02%
-
NP to SH -1,689 -340 28 1,975 159 -1,773 -2,193 -15.99%
-
Tax Rate - 65.85% 52.79% 19.92% 19.73% - - -
Total Cost 57,390 114,847 134,047 128,793 92,841 39,239 25,404 72.25%
-
Net Worth 0 0 48,604 49,191 41,616 40,392 39,808 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 48,604 49,191 41,616 40,392 39,808 -
NOSH 95,309 93,846 94,875 94,854 88,169 87,619 87,682 5.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.12% 0.59% 0.99% 3.37% 1.77% -3.50% -8.71% -
ROE 0.00% 0.00% 0.06% 4.01% 0.38% -4.39% -5.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.39 123.11 142.70 140.52 107.20 43.27 26.65 68.77%
EPS -1.77 -0.36 0.03 2.08 0.18 -2.02 -2.50 -20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5123 0.5186 0.472 0.461 0.454 -
Adjusted Per Share Value based on latest NOSH - 94,854
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.14 8.59 10.06 9.91 7.02 2.82 1.74 78.31%
EPS -0.13 -0.03 0.00 0.15 0.01 -0.13 -0.16 -12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0361 0.0366 0.0309 0.03 0.0296 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.58 0.50 0.56 0.55 0.61 0.62 0.55 -
P/RPS 0.99 0.41 0.39 0.39 0.57 1.43 2.06 -38.67%
P/EPS -32.73 -138.01 1,897.51 26.42 338.26 -30.64 -21.99 30.39%
EY -3.06 -0.72 0.05 3.79 0.30 -3.26 -4.55 -23.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.09 1.06 1.29 1.34 1.21 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 15/08/12 17/05/12 28/02/12 -
Price 0.52 0.55 0.47 0.51 0.59 0.62 0.60 -
P/RPS 0.89 0.45 0.33 0.36 0.55 1.43 2.25 -46.14%
P/EPS -29.34 -151.81 1,592.55 24.49 327.17 -30.64 -23.99 14.37%
EY -3.41 -0.66 0.06 4.08 0.31 -3.26 -4.17 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.92 0.98 1.25 1.34 1.32 -

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