[NOTION] QoQ Quarter Result on 31-Mar-2012 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 421.61%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,140 88,860 95,829 84,508 39,630 61,966 60,891 -13.26%
PBT -22,380 21,311 24,022 16,595 -4,606 14,789 13,137 -
Tax -348 -2,723 -4,186 -984 -180 -1,714 -2,952 -75.80%
NP -22,728 18,588 19,836 15,611 -4,786 13,075 10,185 -
-
NP to SH -22,728 18,722 19,836 15,537 -4,831 13,103 10,127 -
-
Tax Rate - 12.78% 17.43% 5.93% - 11.59% 22.47% -
Total Cost 71,868 70,272 75,993 68,897 44,416 48,891 50,706 26.04%
-
Net Worth 284,113 307,725 298,133 278,476 263,220 154,499 256,061 7.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 5,279 2,698 - - - - -
Div Payout % - 28.20% 13.61% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 284,113 307,725 298,133 278,476 263,220 154,499 256,061 7.14%
NOSH 263,972 263,983 269,877 154,443 154,345 154,499 154,375 42.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -46.25% 20.92% 20.70% 18.47% -12.08% 21.10% 16.73% -
ROE -8.00% 6.08% 6.65% 5.58% -1.84% 8.48% 3.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.62 33.66 35.51 54.72 25.68 40.11 39.44 -39.23%
EPS -8.61 6.94 7.35 10.06 -3.13 4.85 6.56 -
DPS 0.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.0763 1.1657 1.1047 1.8031 1.7054 1.00 1.6587 -24.95%
Adjusted Per Share Value based on latest NOSH - 154,443
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.36 16.93 18.26 16.10 7.55 11.81 11.60 -13.27%
EPS -4.33 3.57 3.78 2.96 -0.92 2.50 1.93 -
DPS 0.00 1.01 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.5413 0.5863 0.568 0.5306 0.5015 0.2944 0.4879 7.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 1.12 1.23 1.21 1.01 1.03 1.27 -
P/RPS 4.78 3.33 3.46 2.21 3.93 2.57 3.22 29.97%
P/EPS -10.34 15.79 16.73 12.03 -32.27 12.14 19.36 -
EY -9.67 6.33 5.98 8.31 -3.10 8.23 5.17 -
DY 0.00 1.79 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 1.11 0.67 0.59 1.03 0.77 5.10%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 19/11/12 16/08/12 18/05/12 20/02/12 23/11/11 11/08/11 -
Price 0.74 1.04 1.29 1.19 1.19 0.90 1.15 -
P/RPS 3.98 3.09 3.63 2.17 4.63 2.24 2.92 22.81%
P/EPS -8.59 14.66 17.55 11.83 -38.02 10.61 17.53 -
EY -11.64 6.82 5.70 8.45 -2.63 9.42 5.70 -
DY 0.00 1.92 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.89 1.17 0.66 0.70 0.90 0.69 0.00%

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