[NOTION] YoY Cumulative 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- 86.02%
YoY- 122.68%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 99,981 124,138 113,910 113,038 73,519 65,942 58,024 9.48%
PBT 18,809 11,989 27,882 33,609 13,829 21,340 20,714 -1.59%
Tax -39,150 -1,164 -3,608 -7,389 -2,037 -4,664 -5,175 40.06%
NP -20,341 10,825 24,274 26,220 11,792 16,676 15,539 -
-
NP to SH -20,341 10,706 24,234 26,387 11,850 16,398 15,270 -
-
Tax Rate 208.15% 9.71% 12.94% 21.99% 14.73% 21.86% 24.98% -
Total Cost 120,322 113,313 89,636 86,818 61,727 49,266 42,485 18.92%
-
Net Worth 280,711 278,556 250,047 212,090 145,515 123,687 108,534 17.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 4,633 - - - - -
Div Payout % - - 19.12% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 280,711 278,556 250,047 212,090 145,515 123,687 108,534 17.14%
NOSH 263,826 154,487 154,455 146,269 705,357 585,642 587,307 -12.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -20.34% 8.72% 21.31% 23.20% 16.04% 25.29% 26.78% -
ROE -7.25% 3.84% 9.69% 12.44% 8.14% 13.26% 14.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.90 80.35 73.75 77.28 10.42 11.26 9.88 25.09%
EPS -7.71 6.93 15.69 18.04 1.68 2.80 2.60 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.064 1.8031 1.6189 1.45 0.2063 0.2112 0.1848 33.84%
Adjusted Per Share Value based on latest NOSH - 152,009
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.04 23.64 21.69 21.52 14.00 12.56 11.05 9.48%
EPS -3.87 2.04 4.61 5.02 2.26 3.12 2.91 -
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5304 0.4761 0.4039 0.2771 0.2355 0.2067 17.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.72 1.21 1.29 1.95 0.47 1.30 1.75 -
P/RPS 1.90 1.51 1.75 2.52 4.51 11.55 17.71 -31.04%
P/EPS -9.34 17.46 8.22 10.81 27.98 46.43 67.31 -
EY -10.71 5.73 12.16 9.25 3.57 2.15 1.49 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.80 1.34 2.28 6.16 9.47 -35.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 18/05/12 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 -
Price 0.715 1.19 1.26 1.86 0.79 1.22 1.43 -
P/RPS 1.89 1.48 1.71 2.41 7.58 10.84 14.47 -28.74%
P/EPS -9.27 17.17 8.03 10.31 47.02 43.57 55.00 -
EY -10.78 5.82 12.45 9.70 2.13 2.30 1.82 -
DY 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.78 1.28 3.83 5.78 7.74 -33.46%

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