[VELOCITY] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.13%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 18,993 17,221 15,809 26,517 26,981 28,410 42,224 -12.46%
PBT -320 -2,497 -5,357 -3,860 -5,605 -3,210 -38 42.61%
Tax 66 1,910 125 362 1,578 388 -157 -
NP -253 -586 -5,232 -3,497 -4,026 -2,822 -196 4.34%
-
NP to SH -253 -586 -5,232 -3,497 -4,026 -2,822 -196 4.34%
-
Tax Rate - - - - - - - -
Total Cost 19,246 17,807 21,041 30,014 31,007 31,233 42,420 -12.33%
-
Net Worth 39,986 40,391 43,199 43,103 43,622 50,248 53,001 -4.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 2,177 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 39,986 40,391 43,199 43,103 43,622 50,248 53,001 -4.58%
NOSH 86,363 87,999 87,982 79,969 79,894 79,886 81,666 0.93%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -1.33% -3.41% -33.09% -13.19% -14.92% -9.94% -0.46% -
ROE -0.63% -1.45% -12.11% -8.11% -9.23% -5.62% -0.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.99 19.57 17.97 33.16 33.77 35.56 51.70 -13.27%
EPS -0.29 -0.67 -5.95 -4.37 -5.04 -3.53 -0.24 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.463 0.459 0.491 0.539 0.546 0.629 0.649 -5.47%
Adjusted Per Share Value based on latest NOSH - 78,750
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.41 1.28 1.18 1.97 2.01 2.11 3.14 -12.48%
EPS -0.02 -0.04 -0.39 -0.26 -0.30 -0.21 -0.01 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.0297 0.03 0.0321 0.032 0.0324 0.0373 0.0394 -4.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.55 0.20 0.34 0.32 0.50 0.39 0.70 -
P/RPS 2.50 1.02 1.89 0.97 1.48 1.10 1.35 10.81%
P/EPS -187.50 -30.00 -5.72 -7.32 -9.92 -11.04 -291.67 -7.09%
EY -0.53 -3.33 -17.49 -13.67 -10.08 -9.06 -0.34 7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.81 -
P/NAPS 1.19 0.44 0.69 0.59 0.92 0.62 1.08 1.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 27/11/08 29/11/07 30/11/06 16/11/05 26/11/04 -
Price 0.48 0.24 0.27 0.38 0.49 0.42 0.91 -
P/RPS 2.18 1.23 1.50 1.15 1.45 1.18 1.76 3.62%
P/EPS -163.64 -36.00 -4.54 -8.69 -9.72 -11.89 -379.17 -13.06%
EY -0.61 -2.78 -22.02 -11.51 -10.29 -8.41 -0.26 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.93 -
P/NAPS 1.04 0.52 0.55 0.71 0.90 0.67 1.40 -4.83%

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