[NOTION] YoY 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- 27.67%
YoY- 95.87%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 62,087 52,190 62,156 95,829 60,891 60,812 44,709 5.62%
PBT 15,323 961 45,323 24,022 13,137 3,974 12,698 3.17%
Tax -8,045 304 -5,190 -4,186 -2,952 -885 -1,591 30.99%
NP 7,278 1,265 40,133 19,836 10,185 3,089 11,107 -6.79%
-
NP to SH 7,278 1,265 40,133 19,836 10,127 2,969 11,087 -6.77%
-
Tax Rate 52.50% -31.63% 11.45% 17.43% 22.47% 22.27% 12.53% -
Total Cost 54,809 50,925 22,023 75,993 50,706 57,723 33,602 8.49%
-
Net Worth 290,851 305,457 317,496 298,133 256,061 225,071 154,025 11.17%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 2,698 - - 3,508 -
Div Payout % - - - 13.61% - - 31.65% -
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 290,851 305,457 317,496 298,133 256,061 225,071 154,025 11.17%
NOSH 268,560 269,148 268,268 269,877 154,375 154,635 701,708 -14.78%
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 11.72% 2.42% 64.57% 20.70% 16.73% 5.08% 24.84% -
ROE 2.50% 0.41% 12.64% 6.65% 3.95% 1.32% 7.20% -
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 23.12 19.39 23.17 35.51 39.44 39.33 6.37 23.95%
EPS 2.71 0.47 14.96 7.35 6.56 1.92 1.58 9.40%
DPS 0.00 0.00 0.00 1.00 0.00 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 11.98 10.07 11.99 18.49 11.75 11.73 8.63 5.61%
EPS 1.40 0.24 7.74 3.83 1.95 0.57 2.14 -6.82%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.68 -
NAPS 0.5612 0.5894 0.6127 0.5753 0.4941 0.4343 0.2972 11.17%
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 1.67 2.94 3.19 3.46 3.22 4.40 12.40 -28.39%
P/EPS 14.21 121.28 4.95 16.73 19.36 90.10 50.00 -18.90%
EY 7.04 0.82 20.22 5.98 5.17 1.11 2.00 23.32%
DY 0.00 0.00 0.00 0.81 0.00 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 1.90 3.48 3.50 3.63 2.92 3.25 15.54 -29.53%
P/EPS 16.24 143.62 5.41 17.55 17.53 66.67 62.66 -20.14%
EY 6.16 0.70 18.47 5.70 5.70 1.50 1.60 25.17%
DY 0.00 0.00 0.00 0.78 0.00 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