[VELOCITY] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.65%
YoY- 94.81%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,386 22,368 19,650 17,969 17,253 26,483 29,391 28.96%
PBT 2,836 -2,509 82 -1,764 -5,246 -3,570 -4,876 -
Tax -1,497 473 -362 1,451 -789 -33 174 -
NP 1,339 -2,036 -280 -313 -6,035 -3,603 -4,702 -
-
NP to SH 28 -2,193 -280 -313 -6,035 -3,603 -4,702 -
-
Tax Rate 52.79% - 441.46% - - - - -
Total Cost 134,047 24,404 19,930 18,282 23,288 30,086 34,093 25.60%
-
Net Worth 47,814 39,976 39,900 39,954 40,831 42,837 45,589 0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 47,814 39,976 39,900 39,954 40,831 42,837 45,589 0.79%
NOSH 93,333 88,072 87,500 86,857 88,000 79,920 79,981 2.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.99% -9.10% -1.42% -1.74% -34.98% -13.60% -16.00% -
ROE 0.06% -5.49% -0.70% -0.78% -14.78% -8.41% -10.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 145.06 25.40 22.46 20.69 19.61 33.14 36.75 25.68%
EPS 0.03 -2.49 -0.32 -0.36 -6.86 -4.50 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.4539 0.456 0.46 0.464 0.536 0.57 -1.76%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.06 1.66 1.46 1.34 1.28 1.97 2.18 28.99%
EPS 0.00 -0.16 -0.02 -0.02 -0.45 -0.27 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0297 0.0297 0.0297 0.0303 0.0318 0.0339 0.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.55 0.52 0.24 0.22 0.35 0.56 -
P/RPS 0.39 2.17 2.32 1.16 1.12 1.06 1.52 -20.26%
P/EPS 1,866.67 -22.09 -162.50 -66.60 -3.21 -7.76 -9.53 -
EY 0.05 -4.53 -0.62 -1.50 -31.17 -12.88 -10.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.14 0.52 0.47 0.65 0.98 1.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 23/02/10 26/02/09 26/02/08 23/02/07 -
Price 0.47 0.60 0.73 0.28 0.16 0.33 0.61 -
P/RPS 0.32 2.36 3.25 1.35 0.82 1.00 1.66 -23.97%
P/EPS 1,566.67 -24.10 -228.13 -77.70 -2.33 -7.32 -10.38 -
EY 0.06 -4.15 -0.44 -1.29 -42.86 -13.66 -9.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.32 1.60 0.61 0.34 0.62 1.07 -2.48%

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