[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 86.02%
YoY- 122.68%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,981 226,839 173,850 113,038 56,329 172,709 118,228 -36.31%
PBT 15,791 44,288 37,583 33,609 18,101 42,963 26,527 -29.16%
Tax -2,342 -6,823 -8,274 -7,389 -4,108 -6,988 -3,628 -25.24%
NP 13,449 37,465 29,309 26,220 13,993 35,975 22,899 -29.80%
-
NP to SH 13,395 37,432 29,356 26,387 14,185 35,898 22,937 -30.06%
-
Tax Rate 14.83% 15.41% 22.02% 21.99% 22.69% 16.27% 13.68% -
Total Cost 46,532 189,374 144,541 86,818 42,336 136,734 95,329 -37.92%
-
Net Worth 235,776 226,623 216,891 212,090 175,848 818,090 154,437 32.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,770 - - - 35,192 3,517 -
Div Payout % - 18.09% - - - 98.04% 15.34% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 235,776 226,623 216,891 212,090 175,848 818,090 154,437 32.48%
NOSH 152,389 150,450 149,015 146,269 140,724 703,855 703,588 -63.83%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.42% 16.52% 16.86% 23.20% 24.84% 20.83% 19.37% -
ROE 5.68% 16.52% 13.53% 12.44% 8.07% 4.39% 14.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.36 150.77 116.67 77.28 40.03 24.54 16.80 76.12%
EPS 8.79 24.88 19.70 18.04 10.08 25.51 3.26 93.37%
DPS 0.00 4.50 0.00 0.00 0.00 5.00 0.50 -
NAPS 1.5472 1.5063 1.4555 1.45 1.2496 1.1623 0.2195 266.32%
Adjusted Per Share Value based on latest NOSH - 152,009
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.51 43.54 33.37 21.70 10.81 33.15 22.69 -36.31%
EPS 2.57 7.18 5.63 5.06 2.72 6.89 4.40 -30.05%
DPS 0.00 1.30 0.00 0.00 0.00 6.76 0.68 -
NAPS 0.4526 0.435 0.4163 0.4071 0.3375 1.5703 0.2964 32.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 0.95 1.73 1.95 1.58 1.24 0.79 -
P/RPS 2.52 0.63 1.48 2.52 3.95 5.05 4.70 -33.92%
P/EPS 11.26 3.82 8.78 10.81 15.67 24.31 24.23 -39.92%
EY 8.88 26.19 11.39 9.25 6.38 4.11 4.13 66.35%
DY 0.00 4.74 0.00 0.00 0.00 4.03 0.63 -
P/NAPS 0.64 0.63 1.19 1.34 1.26 1.07 3.60 -68.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 23/11/10 05/08/10 29/04/10 10/02/10 10/11/09 18/08/09 -
Price 1.20 0.95 1.28 1.86 1.62 1.51 0.99 -
P/RPS 3.05 0.63 1.10 2.41 4.05 6.15 5.89 -35.43%
P/EPS 13.65 3.82 6.50 10.31 16.07 29.61 30.37 -41.23%
EY 7.33 26.19 15.39 9.70 6.22 3.38 3.29 70.33%
DY 0.00 4.74 0.00 0.00 0.00 3.31 0.51 -
P/NAPS 0.78 0.63 0.88 1.28 1.30 1.30 4.51 -68.85%

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