[NOTION] YoY Quarter Result on 31-Mar-2009 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -36.39%
YoY- -39.58%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 84,508 53,929 56,709 28,242 35,274 28,278 20,316 26.78%
PBT 16,595 12,091 15,508 5,192 10,651 10,010 7,400 14.39%
Tax -984 -1,266 -3,281 -678 -2,969 -2,144 -1,735 -9.01%
NP 15,611 10,825 12,227 4,514 7,682 7,866 5,665 18.38%
-
NP to SH 15,537 10,825 12,252 4,607 7,625 7,662 5,535 18.75%
-
Tax Rate 5.93% 10.47% 21.16% 13.06% 27.88% 21.42% 23.45% -
Total Cost 68,897 43,104 44,482 23,728 27,592 20,412 14,651 29.40%
-
Net Worth 278,476 249,994 220,414 146,219 123,876 108,086 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 4,632 - - - - - -
Div Payout % - 42.80% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 278,476 249,994 220,414 146,219 123,876 108,086 0 -
NOSH 154,443 154,422 152,009 708,769 586,538 584,885 292,857 -10.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.47% 20.07% 21.56% 15.98% 21.78% 27.82% 27.88% -
ROE 5.58% 4.33% 5.56% 3.15% 6.16% 7.09% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.72 34.92 37.31 3.98 6.01 4.83 6.94 41.03%
EPS 10.06 7.01 8.06 0.65 1.30 1.31 0.94 48.39%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8031 1.6189 1.45 0.2063 0.2112 0.1848 0.00 -
Adjusted Per Share Value based on latest NOSH - 708,769
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.22 10.35 10.89 5.42 6.77 5.43 3.90 26.78%
EPS 2.98 2.08 2.35 0.88 1.46 1.47 1.06 18.78%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.4799 0.4231 0.2807 0.2378 0.2075 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.29 1.95 0.47 1.30 1.75 2.12 -
P/RPS 2.21 3.69 5.23 11.80 21.62 36.20 30.56 -35.42%
P/EPS 12.03 18.40 24.19 72.31 100.00 133.59 112.17 -31.04%
EY 8.31 5.43 4.13 1.38 1.00 0.75 0.89 45.06%
DY 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.34 2.28 6.16 9.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 24/05/06 -
Price 1.19 1.26 1.86 0.79 1.22 1.43 2.42 -
P/RPS 2.17 3.61 4.99 19.83 20.29 29.58 34.88 -37.02%
P/EPS 11.83 17.97 23.08 121.54 93.85 109.16 128.04 -32.73%
EY 8.45 5.56 4.33 0.82 1.07 0.92 0.78 48.69%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 1.28 3.83 5.78 7.74 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