[NOTION] YoY Annualized 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- 13.29%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 273,132 235,292 244,386 183,814 199,962 248,276 227,820 3.06%
PBT 29,142 17,578 -28,902 -36,284 37,618 23,978 55,764 -10.24%
Tax -7,388 -5,046 9,318 1,520 -78,300 -2,328 -7,216 0.39%
NP 21,754 12,532 -19,584 -34,764 -40,682 21,650 48,548 -12.51%
-
NP to SH 21,754 12,532 -19,584 -34,764 -40,682 21,412 48,468 -12.48%
-
Tax Rate 25.35% 28.71% - - 208.15% 9.71% 12.94% -
Total Cost 251,378 222,760 263,970 218,578 240,644 226,626 179,272 5.79%
-
Net Worth 297,600 286,495 283,538 302,575 280,711 278,556 250,047 2.94%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 12,085 - - - - - 9,267 4.52%
Div Payout % 55.56% - - - - - 19.12% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 297,600 286,495 283,538 302,575 280,711 278,556 250,047 2.94%
NOSH 268,567 267,777 268,273 268,240 263,826 154,487 154,455 9.64%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.96% 5.33% -8.01% -18.91% -20.34% 8.72% 21.31% -
ROE 7.31% 4.37% -6.91% -11.49% -14.49% 7.69% 19.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 101.70 87.87 91.10 68.53 75.79 160.71 147.50 -6.00%
EPS 8.10 4.68 -7.30 -12.96 -15.42 13.86 31.38 -20.18%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 6.00 -4.67%
NAPS 1.1081 1.0699 1.0569 1.128 1.064 1.8031 1.6189 -6.11%
Adjusted Per Share Value based on latest NOSH - 268,327
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 52.92 45.59 47.35 35.62 38.75 48.11 44.14 3.06%
EPS 4.22 2.43 -3.79 -6.74 -7.88 4.15 9.39 -12.46%
DPS 2.34 0.00 0.00 0.00 0.00 0.00 1.80 4.46%
NAPS 0.5766 0.5551 0.5494 0.5863 0.5439 0.5397 0.4845 2.94%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.20 0.40 0.385 0.60 0.72 1.21 1.29 -
P/RPS 1.18 0.46 0.42 0.88 0.95 0.75 0.87 5.20%
P/EPS 14.81 8.55 -5.27 -4.63 -4.67 8.73 4.11 23.79%
EY 6.75 11.70 -18.96 -21.60 -21.42 11.45 24.33 -19.22%
DY 3.75 0.00 0.00 0.00 0.00 0.00 4.65 -3.51%
P/NAPS 1.08 0.37 0.36 0.53 0.68 0.67 0.80 5.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 18/05/16 14/05/15 15/05/14 16/05/13 18/05/12 11/05/11 -
Price 1.31 0.395 0.39 0.62 0.715 1.19 1.26 -
P/RPS 1.29 0.45 0.43 0.90 0.94 0.74 0.85 7.19%
P/EPS 16.17 8.44 -5.34 -4.78 -4.64 8.59 4.02 26.08%
EY 6.18 11.85 -18.72 -20.90 -21.57 11.65 24.90 -20.70%
DY 3.44 0.00 0.00 0.00 0.00 0.00 4.76 -5.26%
P/NAPS 1.18 0.37 0.37 0.55 0.67 0.66 0.78 7.13%

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