[NOTION] QoQ Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 185.28%
YoY- -11.11%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 99,981 49,140 308,827 219,967 124,138 39,630 236,767 -43.68%
PBT 18,809 -22,380 57,322 36,011 11,989 -4,606 55,808 -51.53%
Tax -39,150 -348 -8,073 -5,350 -1,164 -180 -8,274 181.57%
NP -20,341 -22,728 49,249 30,661 10,825 -4,786 47,534 -
-
NP to SH -20,341 -22,728 49,264 30,542 10,706 -4,831 47,464 -
-
Tax Rate 208.15% - 14.08% 14.86% 9.71% - 14.83% -
Total Cost 120,322 71,868 259,578 189,306 113,313 44,416 189,233 -26.03%
-
Net Worth 280,711 284,113 305,956 298,317 278,556 263,220 268,830 2.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 7,923 2,700 - - 4,635 -
Div Payout % - - 16.08% 8.84% - - 9.77% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 280,711 284,113 305,956 298,317 278,556 263,220 268,830 2.92%
NOSH 263,826 263,972 264,120 270,044 154,487 154,345 154,500 42.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -20.34% -46.25% 15.95% 13.94% 8.72% -12.08% 20.08% -
ROE -7.25% -8.00% 16.10% 10.24% 3.84% -1.84% 17.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.90 18.62 116.93 81.46 80.35 25.68 153.25 -60.56%
EPS -7.71 -8.61 18.25 11.31 6.93 -3.13 17.56 -
DPS 0.00 0.00 3.00 1.00 0.00 0.00 3.00 -
NAPS 1.064 1.0763 1.1584 1.1047 1.8031 1.7054 1.74 -27.93%
Adjusted Per Share Value based on latest NOSH - 269,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.05 9.36 58.84 41.91 23.65 7.55 45.11 -43.68%
EPS -3.88 -4.33 9.39 5.82 2.04 -0.92 9.04 -
DPS 0.00 0.00 1.51 0.51 0.00 0.00 0.88 -
NAPS 0.5348 0.5413 0.5829 0.5684 0.5307 0.5015 0.5122 2.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.72 0.89 1.12 1.23 1.21 1.01 1.03 -
P/RPS 1.90 4.78 0.96 1.51 1.51 3.93 0.67 100.22%
P/EPS -9.34 -10.34 6.00 10.88 17.46 -32.27 3.35 -
EY -10.71 -9.67 16.65 9.20 5.73 -3.10 29.83 -
DY 0.00 0.00 2.68 0.81 0.00 0.00 2.91 -
P/NAPS 0.68 0.83 0.97 1.11 0.67 0.59 0.59 9.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 21/02/13 19/11/12 16/08/12 18/05/12 20/02/12 23/11/11 -
Price 0.715 0.74 1.04 1.29 1.19 1.19 0.90 -
P/RPS 1.89 3.98 0.89 1.58 1.48 4.63 0.59 117.15%
P/EPS -9.27 -8.59 5.58 11.41 17.17 -38.02 2.93 -
EY -10.78 -11.64 17.93 8.77 5.82 -2.63 34.13 -
DY 0.00 0.00 2.88 0.78 0.00 0.00 3.33 -
P/NAPS 0.67 0.69 0.90 1.17 0.66 0.70 0.52 18.38%

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