[NOTION] QoQ Annualized 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- -18.2%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 225,316 172,709 157,637 147,038 181,108 146,104 131,248 43.23%
PBT 72,404 42,963 35,369 27,658 34,548 40,833 39,556 49.47%
Tax -16,432 -6,988 -4,837 -4,074 -5,436 -7,787 -7,410 69.80%
NP 55,972 35,975 30,532 23,584 29,112 33,046 32,145 44.58%
-
NP to SH 56,740 35,898 30,582 23,700 28,972 32,892 32,053 46.18%
-
Tax Rate 22.69% 16.27% 13.68% 14.73% 15.73% 19.07% 18.73% -
Total Cost 169,344 136,734 127,105 123,454 151,996 113,058 99,102 42.79%
-
Net Worth 175,848 818,090 154,437 145,515 143,945 140,442 131,457 21.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 35,192 4,690 - - 7,043 - -
Div Payout % - 98.04% 15.34% - - 21.41% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 175,848 818,090 154,437 145,515 143,945 140,442 131,457 21.34%
NOSH 140,724 703,855 703,588 705,357 703,203 704,325 586,341 -61.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.84% 20.83% 19.37% 16.04% 16.07% 22.62% 24.49% -
ROE 32.27% 4.39% 19.80% 16.29% 20.13% 23.42% 24.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 160.11 24.54 22.40 20.85 25.75 20.74 22.38 269.95%
EPS 40.32 25.51 4.35 3.36 4.12 4.67 5.47 277.37%
DPS 0.00 5.00 0.67 0.00 0.00 1.00 0.00 -
NAPS 1.2496 1.1623 0.2195 0.2063 0.2047 0.1994 0.2242 213.37%
Adjusted Per Share Value based on latest NOSH - 708,769
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.90 32.89 30.02 28.00 34.49 27.82 24.99 43.22%
EPS 10.80 6.84 5.82 4.51 5.52 6.26 6.10 46.19%
DPS 0.00 6.70 0.89 0.00 0.00 1.34 0.00 -
NAPS 0.3348 1.5578 0.2941 0.2771 0.2741 0.2674 0.2503 21.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.24 0.79 0.47 0.55 0.82 1.21 -
P/RPS 0.99 5.05 3.53 2.25 2.14 3.95 5.41 -67.66%
P/EPS 3.92 24.31 18.17 13.99 13.35 17.56 22.13 -68.35%
EY 25.52 4.11 5.50 7.15 7.49 5.70 4.52 216.07%
DY 0.00 4.03 0.84 0.00 0.00 1.22 0.00 -
P/NAPS 1.26 1.07 3.60 2.28 2.69 4.11 5.40 -61.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 10/11/09 18/08/09 12/05/09 19/02/09 12/11/08 14/08/08 -
Price 1.62 1.51 0.99 0.79 0.55 0.58 0.99 -
P/RPS 1.01 6.15 4.42 3.79 2.14 2.80 4.42 -62.52%
P/EPS 4.02 29.61 22.78 23.51 13.35 12.42 18.11 -63.23%
EY 24.89 3.38 4.39 4.25 7.49 8.05 5.52 172.18%
DY 0.00 3.31 0.67 0.00 0.00 1.72 0.00 -
P/NAPS 1.30 1.30 4.51 3.83 2.69 2.91 4.42 -55.67%

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