[VELOCITY] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 146.46%
YoY- 221.7%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 79,424 21,252 19,252 29,156 23,016 42,012 40,788 11.73%
PBT 3,344 -276 780 2,704 -2,304 152 -4,284 -
Tax -720 68 72 100 0 -176 1,412 -
NP 2,624 -208 852 2,804 -2,304 -24 -2,872 -
-
NP to SH 1,472 -208 852 2,804 -2,304 -24 -2,872 -
-
Tax Rate 21.53% - -9.23% -3.70% - 115.79% - -
Total Cost 76,800 21,460 18,400 26,352 25,320 42,036 43,660 9.86%
-
Net Worth 40,392 39,433 41,002 41,446 46,254 34,308 45,553 -1.98%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,392 39,433 41,002 41,446 46,254 34,308 45,553 -1.98%
NOSH 87,619 86,666 88,750 87,624 87,272 60,000 79,777 1.57%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.30% -0.98% 4.43% 9.62% -10.01% -0.06% -7.04% -
ROE 3.64% -0.53% 2.08% 6.77% -4.98% -0.07% -6.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 90.65 24.52 21.69 33.27 26.37 70.02 51.13 10.00%
EPS 1.68 -0.24 0.96 3.20 -2.64 -0.04 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.461 0.455 0.462 0.473 0.53 0.5718 0.571 -3.50%
Adjusted Per Share Value based on latest NOSH - 87,624
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.90 1.58 1.43 2.17 1.71 3.12 3.03 11.73%
EPS 0.11 -0.02 0.06 0.21 -0.17 0.00 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0293 0.0305 0.0308 0.0344 0.0255 0.0339 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.62 0.66 0.26 0.23 0.34 0.47 0.77 -
P/RPS 0.68 2.69 1.20 0.69 1.29 0.67 1.51 -12.43%
P/EPS 36.90 -275.00 27.08 7.19 -12.88 -1,175.00 -21.39 -
EY 2.71 -0.36 3.69 13.91 -7.76 -0.09 -4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 0.56 0.49 0.64 0.82 1.35 -0.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 20/05/11 25/05/10 29/05/09 30/05/08 30/05/07 22/05/06 -
Price 0.62 0.75 0.32 0.25 0.37 0.41 0.52 -
P/RPS 0.68 3.06 1.48 0.75 1.40 0.59 1.02 -6.52%
P/EPS 36.90 -312.50 33.33 7.81 -14.02 -1,025.00 -14.44 -
EY 2.71 -0.32 3.00 12.80 -7.14 -0.10 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.65 0.69 0.53 0.70 0.72 0.91 6.65%

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