[VELOCITY] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 94.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 44,448 48,321 40,421 23,945 11,165 2,278 967.32%
PBT 943 4,223 4,122 2,149 1,176 179 275.94%
Tax -184 -1,018 -1,002 -285 -219 -12 780.81%
NP 759 3,205 3,120 1,864 957 167 234.20%
-
NP to SH 759 3,205 3,120 1,864 957 167 234.20%
-
Tax Rate 19.51% 24.11% 24.31% 13.26% 18.62% 6.70% -
Total Cost 43,689 45,116 37,301 22,081 10,208 2,111 1018.62%
-
Net Worth 51,920 53,865 54,479 53,200 50,638 18,115 131.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 51,920 53,865 54,479 53,200 50,638 18,115 131.44%
NOSH 80,000 78,750 79,999 80,000 79,000 28,305 128.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.71% 6.63% 7.72% 7.78% 8.57% 7.33% -
ROE 1.46% 5.95% 5.73% 3.50% 1.89% 0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.56 61.36 50.53 29.93 14.13 8.05 366.23%
EPS 0.95 4.07 3.90 2.33 1.21 0.59 46.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.684 0.681 0.665 0.641 0.64 1.11%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.30 3.59 3.00 1.78 0.83 0.17 962.95%
EPS 0.06 0.24 0.23 0.14 0.07 0.01 317.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.04 0.0405 0.0395 0.0376 0.0135 130.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.70 0.79 0.89 1.03 0.82 0.00 -
P/RPS 1.26 1.29 1.76 3.44 5.80 0.00 -
P/EPS 73.78 19.41 22.82 44.21 67.69 0.00 -
EY 1.36 5.15 4.38 2.26 1.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.31 1.55 1.28 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 26/11/04 18/08/04 20/05/04 - - - -
Price 0.91 0.73 0.82 0.00 0.00 0.00 -
P/RPS 1.64 1.19 1.62 0.00 0.00 0.00 -
P/EPS 95.92 17.94 21.03 0.00 0.00 0.00 -
EY 1.04 5.58 4.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.07 1.20 0.00 0.00 0.00 -

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