[VELOCITY] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.24%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,044 28,304 29,697 29,391 28,588 28,984 29,835 -1.77%
PBT -3,341 -5,164 -3,542 -4,651 -10,217 -10,016 -9,750 -50.99%
Tax -651 -265 -137 260 3,220 2,939 2,714 -
NP -3,992 -5,429 -3,679 -4,391 -6,997 -7,077 -7,036 -31.44%
-
NP to SH -3,992 -5,429 -3,679 -4,391 -6,997 -7,077 -7,036 -31.44%
-
Tax Rate - - - - - - - -
Total Cost 33,036 33,733 33,376 33,782 35,585 36,061 36,871 -7.05%
-
Net Worth 42,446 43,395 34,308 44,016 43,733 45,013 45,553 -4.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 42,446 43,395 34,308 44,016 43,733 45,013 45,553 -4.59%
NOSH 78,750 80,066 60,000 80,175 80,098 79,529 79,777 -0.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -13.74% -19.18% -12.39% -14.94% -24.48% -24.42% -23.58% -
ROE -9.40% -12.51% -10.72% -9.98% -16.00% -15.72% -15.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.88 35.35 49.50 36.66 35.69 36.44 37.40 -0.92%
EPS -5.07 -6.78 -6.13 -5.48 -8.74 -8.90 -8.82 -30.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.542 0.5718 0.549 0.546 0.566 0.571 -3.76%
Adjusted Per Share Value based on latest NOSH - 80,175
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.16 2.10 2.21 2.18 2.12 2.15 2.22 -1.80%
EPS -0.30 -0.40 -0.27 -0.33 -0.52 -0.53 -0.52 -30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0323 0.0255 0.0327 0.0325 0.0335 0.0339 -4.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.32 0.43 0.47 0.56 0.50 0.66 0.77 -
P/RPS 0.87 1.22 0.95 1.53 1.40 1.81 2.06 -43.68%
P/EPS -6.31 -6.34 -7.67 -10.23 -5.72 -7.42 -8.73 -19.44%
EY -15.84 -15.77 -13.05 -9.78 -17.47 -13.48 -11.45 24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.82 1.02 0.92 1.17 1.35 -42.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 23/02/07 30/11/06 25/08/06 22/05/06 -
Price 0.38 0.40 0.41 0.61 0.49 0.56 0.52 -
P/RPS 1.03 1.13 0.83 1.66 1.37 1.54 1.39 -18.09%
P/EPS -7.50 -5.90 -6.69 -11.14 -5.61 -6.29 -5.90 17.33%
EY -13.34 -16.95 -14.96 -8.98 -17.83 -15.89 -16.96 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.72 1.11 0.90 0.99 0.91 -15.23%

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