[NOTION] YoY Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 80.92%
YoY- -8.16%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 91,907 99,981 124,138 113,910 113,038 73,519 65,942 5.68%
PBT -18,142 18,809 11,989 27,882 33,609 13,829 21,340 -
Tax 760 -39,150 -1,164 -3,608 -7,389 -2,037 -4,664 -
NP -17,382 -20,341 10,825 24,274 26,220 11,792 16,676 -
-
NP to SH -17,382 -20,341 10,706 24,234 26,387 11,850 16,398 -
-
Tax Rate - 208.15% 9.71% 12.94% 21.99% 14.73% 21.86% -
Total Cost 109,289 120,322 113,313 89,636 86,818 61,727 49,266 14.19%
-
Net Worth 302,575 280,711 278,556 250,047 212,090 145,515 123,687 16.07%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 4,633 - - - -
Div Payout % - - - 19.12% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 302,575 280,711 278,556 250,047 212,090 145,515 123,687 16.07%
NOSH 268,240 263,826 154,487 154,455 146,269 705,357 585,642 -12.19%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -18.91% -20.34% 8.72% 21.31% 23.20% 16.04% 25.29% -
ROE -5.74% -7.25% 3.84% 9.69% 12.44% 8.14% 13.26% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.26 37.90 80.35 73.75 77.28 10.42 11.26 20.36%
EPS -6.48 -7.71 6.93 15.69 18.04 1.68 2.80 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.128 1.064 1.8031 1.6189 1.45 0.2063 0.2112 32.19%
Adjusted Per Share Value based on latest NOSH - 154,422
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.55 19.09 23.70 21.75 21.58 14.04 12.59 5.68%
EPS -3.32 -3.88 2.04 4.63 5.04 2.26 3.13 -
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.5777 0.5359 0.5318 0.4774 0.4049 0.2778 0.2362 16.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.60 0.72 1.21 1.29 1.95 0.47 1.30 -
P/RPS 1.75 1.90 1.51 1.75 2.52 4.51 11.55 -26.97%
P/EPS -9.26 -9.34 17.46 8.22 10.81 27.98 46.43 -
EY -10.80 -10.71 5.73 12.16 9.25 3.57 2.15 -
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.67 0.80 1.34 2.28 6.16 -33.54%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 16/05/13 18/05/12 11/05/11 29/04/10 12/05/09 13/05/08 -
Price 0.62 0.715 1.19 1.26 1.86 0.79 1.22 -
P/RPS 1.81 1.89 1.48 1.71 2.41 7.58 10.84 -25.78%
P/EPS -9.57 -9.27 17.17 8.03 10.31 47.02 43.57 -
EY -10.45 -10.78 5.82 12.45 9.70 2.13 2.30 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.66 0.78 1.28 3.83 5.78 -32.42%

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