[NOTION] QoQ 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- -13.63%
YoY- 165.94%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter 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 52,989 60,812 56,709 56,329 54,481 44,709 21.57%
PBT 15,791 6,705 3,974 15,508 18,101 16,436 12,698 15.59%
Tax -2,342 1,451 -885 -3,281 -4,108 -3,360 -1,591 29.31%
NP 13,449 8,156 3,089 12,227 13,993 13,076 11,107 13.56%
-
NP to SH 13,395 8,076 2,969 12,252 14,185 12,961 11,087 13.39%
-
Tax Rate 14.83% -21.64% 22.27% 21.16% 22.69% 20.44% 12.53% -
Total Cost 46,532 44,833 57,723 44,482 42,336 41,405 33,602 24.16%
-
Net Worth 235,776 232,598 225,071 220,414 175,848 818,573 154,025 32.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,948 - - - 17,606 3,508 -
Div Payout % - 86.04% - - - 135.84% 31.65% -
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 235,776 232,598 225,071 220,414 175,848 818,573 154,025 32.71%
NOSH 152,389 154,416 154,635 152,009 140,724 704,270 701,708 -63.76%
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% 15.39% 5.08% 21.56% 24.84% 24.00% 24.84% -
ROE 5.68% 3.47% 1.32% 5.56% 8.07% 1.58% 7.20% -
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 34.32 39.33 37.31 40.03 7.74 6.37 235.61%
EPS 8.79 5.23 1.92 8.06 10.08 9.21 1.58 212.98%
DPS 0.00 4.50 0.00 0.00 0.00 2.50 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 11.42 10.09 11.58 10.80 10.73 10.37 8.51 21.59%
EPS 2.55 1.54 0.57 2.33 2.70 2.47 2.11 13.41%
DPS 0.00 1.32 0.00 0.00 0.00 3.35 0.67 -
NAPS 0.449 0.4429 0.4286 0.4197 0.3348 1.5587 0.2933 32.72%
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 2.77 4.40 5.23 3.95 16.03 12.40 -65.33%
P/EPS 11.26 18.16 90.10 24.19 15.67 67.38 50.00 -62.88%
EY 8.88 5.51 1.11 4.13 6.38 1.48 2.00 169.40%
DY 0.00 4.74 0.00 0.00 0.00 2.02 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 2.77 3.25 4.99 4.05 19.52 15.54 -66.12%
P/EPS 13.65 18.16 66.67 23.08 16.07 82.05 62.66 -63.69%
EY 7.33 5.51 1.50 4.33 6.22 1.22 1.60 175.07%
DY 0.00 4.74 0.00 0.00 0.00 1.66 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