[NOTION] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 11.25%
YoY- 27.99%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 113,910 59,981 226,839 173,850 113,038 56,329 172,709 -24.24%
PBT 27,882 15,791 44,288 37,583 33,609 18,101 42,963 -25.06%
Tax -3,608 -2,342 -6,823 -8,274 -7,389 -4,108 -6,988 -35.66%
NP 24,274 13,449 37,465 29,309 26,220 13,993 35,975 -23.08%
-
NP to SH 24,234 13,395 37,432 29,356 26,387 14,185 35,898 -23.06%
-
Tax Rate 12.94% 14.83% 15.41% 22.02% 21.99% 22.69% 16.27% -
Total Cost 89,636 46,532 189,374 144,541 86,818 42,336 136,734 -24.55%
-
Net Worth 250,047 235,776 226,623 216,891 212,090 175,848 818,090 -54.65%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,633 - 6,770 - - - 35,192 -74.15%
Div Payout % 19.12% - 18.09% - - - 98.04% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 250,047 235,776 226,623 216,891 212,090 175,848 818,090 -54.65%
NOSH 154,455 152,389 150,450 149,015 146,269 140,724 703,855 -63.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 21.31% 22.42% 16.52% 16.86% 23.20% 24.84% 20.83% -
ROE 9.69% 5.68% 16.52% 13.53% 12.44% 8.07% 4.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.75 39.36 150.77 116.67 77.28 40.03 24.54 108.39%
EPS 15.69 8.79 24.88 19.70 18.04 10.08 25.51 -27.69%
DPS 3.00 0.00 4.50 0.00 0.00 0.00 5.00 -28.88%
NAPS 1.6189 1.5472 1.5063 1.4555 1.45 1.2496 1.1623 24.74%
Adjusted Per Share Value based on latest NOSH - 154,635
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.86 11.51 43.54 33.37 21.70 10.81 33.15 -24.25%
EPS 4.65 2.57 7.18 5.63 5.06 2.72 6.89 -23.07%
DPS 0.89 0.00 1.30 0.00 0.00 0.00 6.76 -74.15%
NAPS 0.48 0.4526 0.435 0.4163 0.4071 0.3375 1.5703 -54.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.29 0.99 0.95 1.73 1.95 1.58 1.24 -
P/RPS 1.75 2.52 0.63 1.48 2.52 3.95 5.05 -50.69%
P/EPS 8.22 11.26 3.82 8.78 10.81 15.67 24.31 -51.49%
EY 12.16 8.88 26.19 11.39 9.25 6.38 4.11 106.22%
DY 2.33 0.00 4.74 0.00 0.00 0.00 4.03 -30.62%
P/NAPS 0.80 0.64 0.63 1.19 1.34 1.26 1.07 -17.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 21/02/11 23/11/10 05/08/10 29/04/10 10/02/10 10/11/09 -
Price 1.26 1.20 0.95 1.28 1.86 1.62 1.51 -
P/RPS 1.71 3.05 0.63 1.10 2.41 4.05 6.15 -57.43%
P/EPS 8.03 13.65 3.82 6.50 10.31 16.07 29.61 -58.13%
EY 12.45 7.33 26.19 15.39 9.70 6.22 3.38 138.69%
DY 2.38 0.00 4.74 0.00 0.00 0.00 3.31 -19.75%
P/NAPS 0.78 0.78 0.63 0.88 1.28 1.30 1.30 -28.88%

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