[VELOCITY] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[VELOCITY] VELOCITY CAPITAL PARTNER BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELOCITY's Result
VELOCITY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,756 26,848 10,170 0 94,517 15,935 20,166 1.17%
PBT -4,034 -1,178 1,537 0 2,088 -891 -206 57.92%
Tax 366 -628 0 0 -412 -322 51 35.35%
NP -3,668 -1,806 1,537 0 1,676 -1,213 -155 62.58%
-
NP to SH -3,668 -1,806 1,537 0 159 -1,213 -155 62.58%
-
Tax Rate - - 0.00% - 19.73% - - -
Total Cost 25,424 28,654 8,633 0 92,841 17,148 20,321 3.50%
-
Net Worth 75,261 37,096 33,858 0 41,616 39,573 39,565 10.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 75,261 37,096 33,858 0 41,616 39,573 39,565 10.38%
NOSH 127,777 105,000 94,816 94,741 88,169 88,333 85,454 6.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -16.86% -6.73% 15.11% 0.00% 1.77% -7.61% -0.77% -
ROE -4.87% -4.87% 4.54% 0.00% 0.38% -3.07% -0.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.03 25.57 10.73 0.00 107.20 18.04 23.60 -4.88%
EPS -2.87 -1.72 1.62 0.00 0.18 -1.37 -0.18 53.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.3533 0.3571 0.00 0.472 0.448 0.463 3.76%
Adjusted Per Share Value based on latest NOSH - 94,741
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.62 2.00 0.76 0.00 7.02 1.18 1.50 1.18%
EPS -0.27 -0.13 0.11 0.00 0.01 -0.09 -0.01 65.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0276 0.0252 0.00 0.0309 0.0294 0.0294 10.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.61 0.67 0.33 0.255 0.61 0.91 0.28 -
P/RPS 3.58 2.62 3.08 0.00 0.57 5.04 1.19 18.43%
P/EPS -21.25 -38.95 20.36 0.00 338.26 -66.27 -154.37 -26.26%
EY -4.71 -2.57 4.91 0.00 0.30 -1.51 -0.65 35.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.90 0.92 0.00 1.29 2.03 0.60 8.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/02/17 29/02/16 26/02/15 28/02/14 15/08/12 19/08/11 24/08/10 -
Price 0.62 0.63 0.39 0.255 0.59 0.69 0.41 -
P/RPS 3.64 2.46 3.64 0.00 0.55 3.82 1.74 12.00%
P/EPS -21.60 -36.63 24.06 0.00 327.17 -50.25 -226.04 -30.28%
EY -4.63 -2.73 4.16 0.00 0.31 -1.99 -0.44 43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.78 1.09 0.00 1.25 1.54 0.89 2.57%

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