[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -149.9%
YoY- 55.9%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 194,462 144,097 91,907 47,706 222,315 162,137 99,981 55.75%
PBT -34,329 -17,181 -18,142 -9,453 29,512 26,514 18,809 -
Tax 6,593 1,064 760 -570 -9,424 -6,722 -39,150 -
NP -27,736 -16,117 -17,382 -10,023 20,088 19,792 -20,341 22.94%
-
NP to SH -27,736 -16,117 -17,382 -10,023 20,088 19,792 -20,341 22.94%
-
Tax Rate - - - - 31.93% 25.35% 208.15% -
Total Cost 222,198 160,214 109,289 57,729 202,227 142,345 120,322 50.46%
-
Net Worth 289,726 304,345 302,575 308,729 315,606 317,396 280,711 2.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 2,683 - - -
Div Payout % - - - - 13.36% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 289,726 304,345 302,575 308,729 315,606 317,396 280,711 2.12%
NOSH 268,190 268,169 268,240 267,994 268,327 268,184 263,826 1.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.26% -11.18% -18.91% -21.01% 9.04% 12.21% -20.34% -
ROE -9.57% -5.30% -5.74% -3.25% 6.36% 6.24% -7.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.51 53.73 34.26 17.80 82.85 60.46 37.90 54.05%
EPS -10.34 -6.01 -6.48 -3.74 7.49 7.38 -7.71 21.59%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0803 1.1349 1.128 1.152 1.1762 1.1835 1.064 1.01%
Adjusted Per Share Value based on latest NOSH - 267,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.03 27.44 17.50 9.08 42.33 30.87 19.04 55.74%
EPS -5.28 -3.07 -3.31 -1.91 3.83 3.77 -3.87 22.98%
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.5517 0.5795 0.5762 0.5879 0.601 0.6044 0.5345 2.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.57 0.60 0.695 0.775 0.74 0.72 -
P/RPS 0.77 1.06 1.75 3.90 0.94 1.22 1.90 -45.20%
P/EPS -5.37 -9.48 -9.26 -18.58 10.35 10.03 -9.34 -30.83%
EY -18.63 -10.54 -10.80 -5.38 9.66 9.97 -10.71 44.58%
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.60 0.66 0.63 0.68 -17.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 14/08/14 15/05/14 19/02/14 20/11/13 15/08/13 16/05/13 -
Price 0.485 0.675 0.62 0.67 0.755 0.81 0.715 -
P/RPS 0.67 1.26 1.81 3.76 0.91 1.34 1.89 -49.87%
P/EPS -4.69 -11.23 -9.57 -17.91 10.08 10.98 -9.27 -36.48%
EY -21.32 -8.90 -10.45 -5.58 9.92 9.11 -10.78 57.49%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.45 0.59 0.55 0.58 0.64 0.68 0.67 -23.28%

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