[NOTION] YoY Quarter Result on 30-Sep-2013 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -99.26%
YoY- -98.42%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,937 55,450 50,365 60,178 88,860 61,966 52,989 2.07%
PBT 7,112 -11,719 -17,148 2,998 21,311 14,789 6,705 0.98%
Tax -2,201 1,209 5,529 -2,702 -2,723 -1,714 1,451 -
NP 4,911 -10,510 -11,619 296 18,588 13,075 8,156 -8.09%
-
NP to SH 4,911 -10,510 -11,619 296 18,722 13,103 8,076 -7.94%
-
Tax Rate 30.95% - - 90.13% 12.78% 11.59% -21.64% -
Total Cost 55,026 65,960 61,984 59,882 70,272 48,891 44,833 3.47%
-
Net Worth 288,994 280,079 268,225 269,733 307,725 154,499 232,598 3.68%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,682 - - 2,697 5,279 - 6,948 -14.65%
Div Payout % 54.61% - - 911.26% 28.20% - 86.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 288,994 280,079 268,225 269,733 307,725 154,499 232,598 3.68%
NOSH 268,208 268,532 268,225 269,733 263,983 154,499 154,416 9.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.19% -18.95% -23.07% 0.49% 20.92% 21.10% 15.39% -
ROE 1.70% -3.75% -4.33% 0.11% 6.08% 8.48% 3.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.35 20.65 18.78 22.31 33.66 40.11 34.32 -6.89%
EPS 1.83 -3.92 -4.33 0.11 6.94 4.85 5.23 -16.04%
DPS 1.00 0.00 0.00 1.00 2.00 0.00 4.50 -22.15%
NAPS 1.0775 1.043 1.00 1.00 1.1657 1.00 1.5063 -5.42%
Adjusted Per Share Value based on latest NOSH - 269,733
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.61 10.74 9.76 11.66 17.22 12.01 10.27 2.06%
EPS 0.95 -2.04 -2.25 0.06 3.63 2.54 1.56 -7.92%
DPS 0.52 0.00 0.00 0.52 1.02 0.00 1.35 -14.68%
NAPS 0.56 0.5427 0.5197 0.5226 0.5963 0.2994 0.4507 3.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.36 0.385 0.555 0.775 1.12 1.03 0.95 -
P/RPS 1.61 1.86 2.96 3.47 3.33 2.57 2.77 -8.63%
P/EPS 19.66 -9.84 -12.81 706.23 15.79 12.14 18.16 1.33%
EY 5.09 -10.17 -7.81 0.14 6.33 8.23 5.51 -1.31%
DY 2.78 0.00 0.00 1.29 1.79 0.00 4.74 -8.50%
P/NAPS 0.33 0.37 0.56 0.78 0.96 1.03 0.63 -10.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 25/11/14 20/11/13 19/11/12 23/11/11 23/11/10 -
Price 0.37 0.395 0.485 0.755 1.04 0.90 0.95 -
P/RPS 1.66 1.91 2.58 3.38 3.09 2.24 2.77 -8.17%
P/EPS 20.21 -10.09 -11.20 688.00 14.66 10.61 18.16 1.79%
EY 4.95 -9.91 -8.93 0.15 6.82 9.42 5.51 -1.76%
DY 2.70 0.00 0.00 1.32 1.92 0.00 4.74 -8.94%
P/NAPS 0.34 0.38 0.49 0.76 0.89 0.90 0.63 -9.76%

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