[NOTION] QoQ Cumulative 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- -73.42%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 58,251 194,462 144,097 91,907 47,706 222,315 162,137 -49.36%
PBT -7,817 -34,329 -17,181 -18,142 -9,453 29,512 26,514 -
Tax 2,569 6,593 1,064 760 -570 -9,424 -6,722 -
NP -5,248 -27,736 -16,117 -17,382 -10,023 20,088 19,792 -
-
NP to SH -5,248 -27,736 -16,117 -17,382 -10,023 20,088 19,792 -
-
Tax Rate - - - - - 31.93% 25.35% -
Total Cost 63,499 222,198 160,214 109,289 57,729 202,227 142,345 -41.53%
-
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 -1.84% -9.57% -5.30% -5.74% -3.25% 6.36% 6.24% -
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 21.76 72.51 53.73 34.26 17.80 82.85 60.46 -49.30%
EPS -1.96 -10.34 -6.01 -6.48 -3.74 7.49 7.38 -
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 11.12 37.13 27.51 17.55 9.11 42.45 30.96 -49.37%
EPS -1.00 -5.30 -3.08 -3.32 -1.91 3.84 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.544 0.5532 0.5811 0.5777 0.5894 0.6026 0.606 -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 2.09 0.77 1.06 1.75 3.90 0.94 1.22 43.03%
P/EPS -23.21 -5.37 -9.48 -9.26 -18.58 10.35 10.03 -
EY -4.31 -18.63 -10.54 -10.80 -5.38 9.66 9.97 -
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 2.00 0.67 1.26 1.81 3.76 0.91 1.34 30.50%
P/EPS -22.19 -4.69 -11.23 -9.57 -17.91 10.08 10.98 -
EY -4.51 -21.32 -8.90 -10.45 -5.58 9.92 9.11 -
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