[NOTION] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -5.62%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 55,450 50,365 60,178 88,860 61,966 52,989 54,481 0.29%
PBT -11,719 -17,148 2,998 21,311 14,789 6,705 16,436 -
Tax 1,209 5,529 -2,702 -2,723 -1,714 1,451 -3,360 -
NP -10,510 -11,619 296 18,588 13,075 8,156 13,076 -
-
NP to SH -10,510 -11,619 296 18,722 13,103 8,076 12,961 -
-
Tax Rate - - 90.13% 12.78% 11.59% -21.64% 20.44% -
Total Cost 65,960 61,984 59,882 70,272 48,891 44,833 41,405 8.06%
-
Net Worth 280,079 268,225 269,733 307,725 154,499 232,598 818,573 -16.36%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 2,697 5,279 - 6,948 17,606 -
Div Payout % - - 911.26% 28.20% - 86.04% 135.84% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 280,079 268,225 269,733 307,725 154,499 232,598 818,573 -16.36%
NOSH 268,532 268,225 269,733 263,983 154,499 154,416 704,270 -14.83%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -18.95% -23.07% 0.49% 20.92% 21.10% 15.39% 24.00% -
ROE -3.75% -4.33% 0.11% 6.08% 8.48% 3.47% 1.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.65 18.78 22.31 33.66 40.11 34.32 7.74 17.75%
EPS -3.92 -4.33 0.11 6.94 4.85 5.23 9.21 -
DPS 0.00 0.00 1.00 2.00 0.00 4.50 2.50 -
NAPS 1.043 1.00 1.00 1.1657 1.00 1.5063 1.1623 -1.78%
Adjusted Per Share Value based on latest NOSH - 263,983
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.56 9.60 11.47 16.93 11.81 10.10 10.38 0.28%
EPS -2.00 -2.21 0.06 3.57 2.50 1.54 2.47 -
DPS 0.00 0.00 0.51 1.01 0.00 1.32 3.35 -
NAPS 0.5336 0.511 0.5139 0.5863 0.2944 0.4432 1.5596 -16.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.385 0.555 0.775 1.12 1.03 0.95 1.24 -
P/RPS 1.86 2.96 3.47 3.33 2.57 2.77 16.03 -30.14%
P/EPS -9.84 -12.81 706.23 15.79 12.14 18.16 67.38 -
EY -10.17 -7.81 0.14 6.33 8.23 5.51 1.48 -
DY 0.00 0.00 1.29 1.79 0.00 4.74 2.02 -
P/NAPS 0.37 0.56 0.78 0.96 1.03 0.63 1.07 -16.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 20/11/13 19/11/12 23/11/11 23/11/10 10/11/09 -
Price 0.395 0.485 0.755 1.04 0.90 0.95 1.51 -
P/RPS 1.91 2.58 3.38 3.09 2.24 2.77 19.52 -32.10%
P/EPS -10.09 -11.20 688.00 14.66 10.61 18.16 82.05 -
EY -9.91 -8.93 0.15 6.82 9.42 5.51 1.22 -
DY 0.00 0.00 1.32 1.92 0.00 4.74 1.66 -
P/NAPS 0.38 0.49 0.76 0.89 0.90 0.63 1.30 -18.52%

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