[VELOCITY] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -55.7%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 17,969 17,253 26,483 29,391 29,660 42,782 23,946 -4.66%
PBT -1,764 -5,246 -3,570 -4,876 -8,421 317 2,148 -
Tax 1,451 -789 -33 174 2,327 1 -284 -
NP -313 -6,035 -3,603 -4,702 -6,094 318 1,864 -
-
NP to SH -313 -6,035 -3,603 -4,702 -6,094 318 1,864 -
-
Tax Rate - - - - - -0.32% 13.22% -
Total Cost 18,282 23,288 30,086 34,093 35,754 42,464 22,082 -3.09%
-
Net Worth 39,954 40,831 42,837 45,589 46,560 52,072 53,200 -4.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 1,589 - -
Div Payout % - - - - - 500.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 39,954 40,831 42,837 45,589 46,560 52,072 53,200 -4.65%
NOSH 86,857 88,000 79,920 79,981 79,999 79,499 80,000 1.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.74% -34.98% -13.60% -16.00% -20.55% 0.74% 7.78% -
ROE -0.78% -14.78% -8.41% -10.31% -13.09% 0.61% 3.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.69 19.61 33.14 36.75 37.08 53.81 29.93 -5.96%
EPS -0.36 -6.86 -4.50 -5.88 -7.62 0.40 3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.46 0.464 0.536 0.57 0.582 0.655 0.665 -5.95%
Adjusted Per Share Value based on latest NOSH - 80,175
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.34 1.28 1.97 2.18 2.20 3.18 1.78 -4.61%
EPS -0.02 -0.45 -0.27 -0.35 -0.45 0.02 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0297 0.0303 0.0318 0.0339 0.0346 0.0387 0.0395 -4.63%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.22 0.35 0.56 0.35 0.85 1.03 -
P/RPS 1.16 1.12 1.06 1.52 0.94 1.58 3.44 -16.55%
P/EPS -66.60 -3.21 -7.76 -9.53 -4.59 212.50 44.21 -
EY -1.50 -31.17 -12.88 -10.50 -21.76 0.47 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.52 0.47 0.65 0.98 0.60 1.30 1.55 -16.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 23/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.28 0.16 0.33 0.61 0.38 0.87 0.98 -
P/RPS 1.35 0.82 1.00 1.66 1.02 1.62 3.27 -13.69%
P/EPS -77.70 -2.33 -7.32 -10.38 -4.99 217.50 42.06 -
EY -1.29 -42.86 -13.66 -9.64 -20.05 0.46 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.61 0.34 0.62 1.07 0.65 1.33 1.47 -13.62%

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