[NOTION] QoQ 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- -3486.15%
YoY- 55.9%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 50,365 52,190 44,201 47,706 60,178 62,156 50,841 -0.62%
PBT -17,148 961 -8,709 -9,453 2,998 45,323 3,571 -
Tax 5,529 304 1,330 -570 -2,702 -5,190 -1,184 -
NP -11,619 1,265 -7,379 -10,023 296 40,133 2,387 -
-
NP to SH -11,619 1,265 -7,379 -10,023 296 40,133 2,387 -
-
Tax Rate - -31.63% - - 90.13% 11.45% 33.16% -
Total Cost 61,984 50,925 51,580 57,729 59,882 22,023 48,454 17.82%
-
Net Worth 268,225 305,457 302,673 308,729 269,733 317,496 282,196 -3.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 2,697 - - -
Div Payout % - - - - 911.26% - - -
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 268,225 305,457 302,673 308,729 269,733 317,496 282,196 -3.32%
NOSH 268,225 269,148 268,327 267,994 269,733 268,268 265,222 0.75%
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 -23.07% 2.42% -16.69% -21.01% 0.49% 64.57% 4.70% -
ROE -4.33% 0.41% -2.44% -3.25% 0.11% 12.64% 0.85% -
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 18.78 19.39 16.47 17.80 22.31 23.17 19.17 -1.35%
EPS -4.33 0.47 -2.75 -3.74 0.11 14.96 0.90 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 1.1349 1.128 1.152 1.00 1.1835 1.064 -4.04%
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 9.76 10.11 8.56 9.24 11.66 12.04 9.85 -0.60%
EPS -2.25 0.25 -1.43 -1.94 0.06 7.78 0.46 -
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.5197 0.5919 0.5865 0.5982 0.5226 0.6152 0.5468 -3.32%
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 2.96 2.94 3.64 3.90 3.47 3.19 3.76 -14.72%
P/EPS -12.81 121.28 -21.82 -18.58 706.23 4.95 80.00 -
EY -7.81 0.82 -4.58 -5.38 0.14 20.22 1.25 -
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 0.56 0.50 0.53 0.60 0.78 0.63 0.68 -12.13%
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 2.58 3.48 3.76 3.76 3.38 3.50 3.73 -21.77%
P/EPS -11.20 143.62 -22.55 -17.91 688.00 5.41 79.44 -
EY -8.93 0.70 -4.44 -5.58 0.15 18.47 1.26 -
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.49 0.59 0.55 0.58 0.76 0.68 0.67 -18.81%

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