[VELOCITY] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -683.4%
YoY- -676.21%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 9,196 14,428 9,612 13,108 79,424 21,252 19,252 -10.73%
PBT -2,780 1,384 -2,120 -30,530 3,344 -276 780 -
Tax -288 -284 0 -10 -720 68 72 -
NP -3,068 1,100 -2,120 -30,541 2,624 -208 852 -
-
NP to SH -3,068 1,100 -2,120 -20,697 1,472 -208 852 -
-
Tax Rate - 20.52% - - 21.53% - -9.23% -
Total Cost 12,264 13,328 11,732 43,649 76,800 21,460 18,400 -6.04%
-
Net Worth 77,090 36,511 31,695 22,134 40,392 39,433 41,002 10.18%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 77,090 36,511 31,695 22,134 40,392 39,433 41,002 10.18%
NOSH 130,000 105,769 94,642 94,999 87,619 86,666 88,750 6.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -33.36% 7.62% -22.06% -233.00% 3.30% -0.98% 4.43% -
ROE -3.98% 3.01% -6.69% -93.51% 3.64% -0.53% 2.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.07 13.64 10.16 13.80 90.65 24.52 21.69 -15.82%
EPS -2.36 1.04 -2.24 -21.79 1.68 -0.24 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.3452 0.3349 0.233 0.461 0.455 0.462 3.91%
Adjusted Per Share Value based on latest NOSH - 95,003
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.68 1.07 0.71 0.97 5.90 1.58 1.43 -10.79%
EPS -0.23 0.08 -0.16 -1.54 0.11 -0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0271 0.0236 0.0165 0.03 0.0293 0.0305 10.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.60 0.64 0.435 0.51 0.62 0.66 0.26 -
P/RPS 8.48 4.69 4.28 3.70 0.68 2.69 1.20 35.05%
P/EPS -25.42 61.54 -19.42 -2.34 36.90 -275.00 27.08 -
EY -3.93 1.63 -5.15 -42.72 2.71 -0.36 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.85 1.30 2.19 1.34 1.45 0.56 9.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 30/11/15 26/11/14 29/11/13 17/05/12 20/05/11 25/05/10 -
Price 0.595 0.67 0.365 0.36 0.62 0.75 0.32 -
P/RPS 8.41 4.91 3.59 2.61 0.68 3.06 1.48 30.60%
P/EPS -25.21 64.42 -16.29 -1.65 36.90 -312.50 33.33 -
EY -3.97 1.55 -6.14 -60.52 2.71 -0.32 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.94 1.09 1.55 1.34 1.65 0.69 5.86%

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