[NOTION] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 185.28%
YoY- -11.11%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 184,280 144,097 162,137 219,967 174,801 173,850 118,228 7.67%
PBT 872 -17,181 26,514 36,011 41,019 37,583 26,527 -43.38%
Tax -3,386 1,064 -6,722 -5,350 -6,560 -8,274 -3,628 -1.14%
NP -2,514 -16,117 19,792 30,661 34,459 29,309 22,899 -
-
NP to SH -2,514 -16,117 19,792 30,542 34,361 29,356 22,937 -
-
Tax Rate 388.30% - 25.35% 14.86% 15.99% 22.02% 13.68% -
Total Cost 186,794 160,214 142,345 189,306 140,342 144,541 95,329 11.85%
-
Net Worth 289,644 304,345 317,396 298,317 256,270 216,891 154,437 11.04%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 2,700 4,635 - 3,517 -
Div Payout % - - - 8.84% 13.49% - 15.34% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 289,644 304,345 317,396 298,317 256,270 216,891 154,437 11.04%
NOSH 267,446 268,169 268,184 270,044 154,500 149,015 703,588 -14.88%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1.36% -11.18% 12.21% 13.94% 19.71% 16.86% 19.37% -
ROE -0.87% -5.30% 6.24% 10.24% 13.41% 13.53% 14.85% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 68.90 53.73 60.46 81.46 113.14 116.67 16.80 26.50%
EPS -0.94 -6.01 7.38 11.31 22.24 19.70 3.26 -
DPS 0.00 0.00 0.00 1.00 3.00 0.00 0.50 -
NAPS 1.083 1.1349 1.1835 1.1047 1.6587 1.4555 0.2195 30.46%
Adjusted Per Share Value based on latest NOSH - 269,877
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.56 27.80 31.29 42.44 33.73 33.55 22.81 7.67%
EPS -0.49 -3.11 3.82 5.89 6.63 5.66 4.43 -
DPS 0.00 0.00 0.00 0.52 0.89 0.00 0.68 -
NAPS 0.5589 0.5872 0.6124 0.5756 0.4945 0.4185 0.298 11.04%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.385 0.57 0.74 1.23 1.27 1.73 0.79 -
P/RPS 0.56 1.06 1.22 1.51 1.12 1.48 4.70 -29.84%
P/EPS -40.96 -9.48 10.03 10.88 5.71 8.78 24.23 -
EY -2.44 -10.54 9.97 9.20 17.51 11.39 4.13 -
DY 0.00 0.00 0.00 0.81 2.36 0.00 0.63 -
P/NAPS 0.36 0.50 0.63 1.11 0.77 1.19 3.60 -31.85%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 14/08/14 15/08/13 16/08/12 11/08/11 05/08/10 18/08/09 -
Price 0.44 0.675 0.81 1.29 1.15 1.28 0.99 -
P/RPS 0.64 1.26 1.34 1.58 1.02 1.10 5.89 -30.90%
P/EPS -46.81 -11.23 10.98 11.41 5.17 6.50 30.37 -
EY -2.14 -8.90 9.11 8.77 19.34 15.39 3.29 -
DY 0.00 0.00 0.00 0.78 2.61 0.00 0.51 -
P/NAPS 0.41 0.59 0.68 1.17 0.69 0.88 4.51 -32.93%

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