[VELOCITY] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -223.66%
YoY- -217.5%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 26,297 27,605 25,434 26,848 24,190 22,986 19,920 20.27%
PBT -2,845 -1,804 -3,879 -1,178 -430 -1,306 4,187 -
Tax -119 -118 -387 -628 -128 -57 -466 -59.64%
NP -2,964 -1,922 -4,266 -1,806 -558 -1,363 3,721 -
-
NP to SH -2,964 -1,922 -4,266 -1,806 -558 -1,363 3,721 -
-
Tax Rate - - - - - - 11.13% -
Total Cost 29,261 29,527 29,700 28,654 24,748 24,349 16,199 48.16%
-
Net Worth 77,090 69,041 37,270 37,096 36,511 34,826 36,102 65.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,090 69,041 37,270 37,096 36,511 34,826 36,102 65.59%
NOSH 130,000 115,126 106,153 105,000 105,769 101,477 94,956 23.22%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -11.27% -6.96% -16.77% -6.73% -2.31% -5.93% 18.68% -
ROE -3.84% -2.78% -11.45% -4.87% -1.53% -3.91% 10.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.23 23.98 23.96 25.57 22.87 22.65 20.98 -2.39%
EPS -2.28 -1.67 -4.02 -1.72 -0.53 -1.34 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.5997 0.3511 0.3533 0.3452 0.3432 0.3802 34.38%
Adjusted Per Share Value based on latest NOSH - 105,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.95 2.05 1.89 2.00 1.80 1.71 1.48 20.12%
EPS -0.22 -0.14 -0.32 -0.13 -0.04 -0.10 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0513 0.0277 0.0276 0.0271 0.0259 0.0268 65.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.60 0.60 0.66 0.67 0.64 0.67 0.57 -
P/RPS 2.97 2.50 2.75 2.62 2.80 2.96 2.72 6.02%
P/EPS -26.32 -35.94 -16.42 -38.95 -121.31 -49.88 14.55 -
EY -3.80 -2.78 -6.09 -2.57 -0.82 -2.00 6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.88 1.90 1.85 1.95 1.50 -23.12%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 27/05/16 29/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.595 0.60 0.59 0.63 0.67 0.65 0.59 -
P/RPS 2.94 2.50 2.46 2.46 2.93 2.87 2.81 3.05%
P/EPS -26.10 -35.94 -14.68 -36.63 -127.00 -48.39 15.06 -
EY -3.83 -2.78 -6.81 -2.73 -0.79 -2.07 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.68 1.78 1.94 1.89 1.55 -25.27%

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