[NOTION] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 13.29%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 233,004 194,462 192,129 183,814 190,824 222,315 216,182 5.10%
PBT -31,268 -34,329 -22,908 -36,284 -37,812 29,512 35,352 -
Tax 10,276 6,593 1,418 1,520 -2,280 -9,424 -8,962 -
NP -20,992 -27,736 -21,489 -34,764 -40,092 20,088 26,389 -
-
NP to SH -20,992 -27,736 -21,489 -34,764 -40,092 20,088 26,389 -
-
Tax Rate - - - - - 31.93% 25.35% -
Total Cost 253,996 222,198 213,618 218,578 230,916 202,227 189,793 21.37%
-
Net Worth 284,944 289,726 304,345 302,575 308,729 315,606 317,396 -6.91%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 2,683 - -
Div Payout % - - - - - 13.36% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 284,944 289,726 304,345 302,575 308,729 315,606 317,396 -6.91%
NOSH 267,755 268,190 268,169 268,240 267,994 268,327 268,184 -0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -9.01% -14.26% -11.18% -18.91% -21.01% 9.04% 12.21% -
ROE -7.37% -9.57% -7.06% -11.49% -12.99% 6.36% 8.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.02 72.51 71.64 68.53 71.20 82.85 80.61 5.21%
EPS -7.84 -10.34 -8.01 -12.96 -14.96 7.49 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.0642 1.0803 1.1349 1.128 1.152 1.1762 1.1835 -6.82%
Adjusted Per Share Value based on latest NOSH - 268,327
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.37 37.03 36.58 35.00 36.34 42.33 41.16 5.11%
EPS -4.00 -5.28 -4.09 -6.62 -7.63 3.83 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.5426 0.5517 0.5795 0.5762 0.5879 0.601 0.6044 -6.92%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.455 0.555 0.57 0.60 0.695 0.775 0.74 -
P/RPS 0.52 0.77 0.80 0.88 0.98 0.94 0.92 -31.56%
P/EPS -5.80 -5.37 -7.11 -4.63 -4.65 10.35 7.52 -
EY -17.23 -18.63 -14.06 -21.60 -21.53 9.66 13.30 -
DY 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 0.43 0.51 0.50 0.53 0.60 0.66 0.63 -22.42%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 14/08/14 15/05/14 19/02/14 20/11/13 15/08/13 -
Price 0.435 0.485 0.675 0.62 0.67 0.755 0.81 -
P/RPS 0.50 0.67 0.94 0.90 0.94 0.91 1.00 -36.92%
P/EPS -5.55 -4.69 -8.42 -4.78 -4.48 10.08 8.23 -
EY -18.02 -21.32 -11.87 -20.90 -22.33 9.92 12.15 -
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.41 0.45 0.59 0.55 0.58 0.64 0.68 -28.56%

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