[NOTION] YoY TTM Result on 31-Mar-2012 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 16.12%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 224,748 214,241 284,670 246,995 226,273 212,228 153,681 6.53%
PBT -30,638 30,159 26,524 39,915 38,545 62,743 33,348 -
Tax 10,492 -7,132 -8,441 -5,830 -2,460 -12,340 -5,159 -
NP -20,146 23,027 18,083 34,085 36,085 50,403 28,189 -
-
NP to SH -20,146 23,027 18,217 33,936 35,849 50,714 28,371 -
-
Tax Rate - 23.65% 31.82% 14.61% 6.38% 19.67% 15.47% -
Total Cost 244,894 191,214 266,587 212,910 190,188 161,825 125,492 11.78%
-
Net Worth 284,174 302,673 282,196 154,443 249,994 220,414 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 2,697 7,978 - 11,581 21,115 7,025 -
Div Payout % - 11.71% 43.80% - 32.31% 41.64% 24.76% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 284,174 302,673 282,196 154,443 249,994 220,414 0 -
NOSH 268,875 268,327 265,222 154,443 154,422 152,009 708,769 -14.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -8.96% 10.75% 6.35% 13.80% 15.95% 23.75% 18.34% -
ROE -7.09% 7.61% 6.46% 21.97% 14.34% 23.01% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 83.59 79.84 107.33 159.93 146.53 139.61 21.68 25.20%
EPS -7.49 8.58 6.87 21.97 23.21 33.36 4.00 -
DPS 0.00 1.00 3.00 0.00 7.50 13.89 0.99 -
NAPS 1.0569 1.128 1.064 1.00 1.6189 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,443
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.80 40.80 54.21 47.03 43.09 40.41 29.26 6.54%
EPS -3.84 4.38 3.47 6.46 6.83 9.66 5.40 -
DPS 0.00 0.51 1.52 0.00 2.21 4.02 1.34 -
NAPS 0.5411 0.5763 0.5373 0.2941 0.476 0.4197 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.385 0.60 0.72 1.21 1.29 1.95 0.47 -
P/RPS 0.46 0.75 0.67 0.76 0.88 1.40 2.17 -22.77%
P/EPS -5.14 6.99 10.48 5.51 5.56 5.84 11.74 -
EY -19.46 14.30 9.54 18.16 18.00 17.11 8.52 -
DY 0.00 1.67 4.17 0.00 5.81 7.12 2.11 -
P/NAPS 0.36 0.53 0.68 1.21 0.80 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 15/05/14 16/05/13 18/05/12 11/05/11 29/04/10 12/05/09 -
Price 0.39 0.62 0.715 1.19 1.26 1.86 0.79 -
P/RPS 0.47 0.78 0.67 0.74 0.86 1.33 3.64 -28.89%
P/EPS -5.21 7.22 10.41 5.42 5.43 5.58 19.74 -
EY -19.21 13.84 9.61 18.46 18.42 17.94 5.07 -
DY 0.00 1.61 4.20 0.00 5.95 7.47 1.25 -
P/NAPS 0.37 0.55 0.67 1.19 0.78 1.28 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