[NOTION] YoY Quarter Result on 30-Jun-2010 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -75.77%
YoY- -73.22%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 62,156 95,829 60,891 60,812 44,709 32,494 22,227 18.67%
PBT 45,323 24,022 13,137 3,974 12,698 8,327 2,226 65.17%
Tax -5,190 -4,186 -2,952 -885 -1,591 -894 1,086 -
NP 40,133 19,836 10,185 3,089 11,107 7,433 3,312 51.49%
-
NP to SH 40,133 19,836 10,127 2,969 11,087 7,642 3,134 52.89%
-
Tax Rate 11.45% 17.43% 22.47% 22.27% 12.53% 10.74% -48.79% -
Total Cost 22,023 75,993 50,706 57,723 33,602 25,061 18,915 2.56%
-
Net Worth 317,496 298,133 256,061 225,071 154,025 131,795 112,469 18.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 2,698 - - 3,508 - - -
Div Payout % - 13.61% - - 31.65% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 317,496 298,133 256,061 225,071 154,025 131,795 112,469 18.86%
NOSH 268,268 269,877 154,375 154,635 701,708 587,846 591,320 -12.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 64.57% 20.70% 16.73% 5.08% 24.84% 22.87% 14.90% -
ROE 12.64% 6.65% 3.95% 1.32% 7.20% 5.80% 2.79% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.17 35.51 39.44 39.33 6.37 5.53 3.76 35.36%
EPS 14.96 7.35 6.56 1.92 1.58 1.30 0.53 74.40%
DPS 0.00 1.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.1835 1.1047 1.6587 1.4555 0.2195 0.2242 0.1902 35.58%
Adjusted Per Share Value based on latest NOSH - 154,635
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.99 18.49 11.75 11.73 8.63 6.27 4.29 18.66%
EPS 7.74 3.83 1.95 0.57 2.14 1.47 0.60 53.08%
DPS 0.00 0.52 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.6126 0.5753 0.4941 0.4343 0.2972 0.2543 0.217 18.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.74 1.23 1.27 1.73 0.79 1.21 1.46 -
P/RPS 3.19 3.46 3.22 4.40 12.40 21.89 38.84 -34.04%
P/EPS 4.95 16.73 19.36 90.10 50.00 93.08 275.47 -48.79%
EY 20.22 5.98 5.17 1.11 2.00 1.07 0.36 95.57%
DY 0.00 0.81 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 0.63 1.11 0.77 1.19 3.60 5.40 7.68 -34.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 16/08/12 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 -
Price 0.81 1.29 1.15 1.28 0.99 0.99 1.15 -
P/RPS 3.50 3.63 2.92 3.25 15.54 17.91 30.59 -30.30%
P/EPS 5.41 17.55 17.53 66.67 62.66 76.15 216.98 -45.91%
EY 18.47 5.70 5.70 1.50 1.60 1.31 0.46 84.94%
DY 0.00 0.78 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 0.68 1.17 0.69 0.88 4.51 4.42 6.05 -30.50%

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