[NOTION] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 140.66%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 95,829 60,891 60,812 44,709 32,494 22,227 22,370 27.41%
PBT 24,022 13,137 3,974 12,698 8,327 2,226 6,049 25.81%
Tax -4,186 -2,952 -885 -1,591 -894 1,086 -594 38.42%
NP 19,836 10,185 3,089 11,107 7,433 3,312 5,455 23.98%
-
NP to SH 19,836 10,127 2,969 11,087 7,642 3,134 5,456 23.97%
-
Tax Rate 17.43% 22.47% 22.27% 12.53% 10.74% -48.79% 9.82% -
Total Cost 75,993 50,706 57,723 33,602 25,061 18,915 16,915 28.42%
-
Net Worth 298,133 256,061 225,071 154,025 131,795 112,469 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,698 - - 3,508 - - 5,866 -12.13%
Div Payout % 13.61% - - 31.65% - - 107.53% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 298,133 256,061 225,071 154,025 131,795 112,469 0 -
NOSH 269,877 154,375 154,635 701,708 587,846 591,320 293,333 -1.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.70% 16.73% 5.08% 24.84% 22.87% 14.90% 24.39% -
ROE 6.65% 3.95% 1.32% 7.20% 5.80% 2.79% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.51 39.44 39.33 6.37 5.53 3.76 7.63 29.18%
EPS 7.35 6.56 1.92 1.58 1.30 0.53 0.93 41.09%
DPS 1.00 0.00 0.00 0.50 0.00 0.00 2.00 -10.90%
NAPS 1.1047 1.6587 1.4555 0.2195 0.2242 0.1902 0.00 -
Adjusted Per Share Value based on latest NOSH - 701,708
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.26 11.60 11.59 8.52 6.19 4.23 4.26 27.42%
EPS 3.78 1.93 0.57 2.11 1.46 0.60 1.04 23.97%
DPS 0.51 0.00 0.00 0.67 0.00 0.00 1.12 -12.27%
NAPS 0.568 0.4879 0.4288 0.2935 0.2511 0.2143 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.23 1.27 1.73 0.79 1.21 1.46 2.42 -
P/RPS 3.46 3.22 4.40 12.40 21.89 38.84 31.73 -30.85%
P/EPS 16.73 19.36 90.10 50.00 93.08 275.47 130.11 -28.93%
EY 5.98 5.17 1.11 2.00 1.07 0.36 0.77 40.68%
DY 0.81 0.00 0.00 0.63 0.00 0.00 0.83 -0.40%
P/NAPS 1.11 0.77 1.19 3.60 5.40 7.68 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 -
Price 1.29 1.15 1.28 0.99 0.99 1.15 1.22 -
P/RPS 3.63 2.92 3.25 15.54 17.91 30.59 16.00 -21.88%
P/EPS 17.55 17.53 66.67 62.66 76.15 216.98 65.59 -19.71%
EY 5.70 5.70 1.50 1.60 1.31 0.46 1.52 24.61%
DY 0.78 0.00 0.00 0.51 0.00 0.00 1.64 -11.63%
P/NAPS 1.17 0.69 0.88 4.51 4.42 6.05 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