[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -60.49%
YoY- 95.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 226,839 173,850 113,038 56,329 172,709 118,228 73,519 111.79%
PBT 44,288 37,583 33,609 18,101 42,963 26,527 13,829 117.11%
Tax -6,823 -8,274 -7,389 -4,108 -6,988 -3,628 -2,037 123.70%
NP 37,465 29,309 26,220 13,993 35,975 22,899 11,792 115.96%
-
NP to SH 37,432 29,356 26,387 14,185 35,898 22,937 11,850 115.13%
-
Tax Rate 15.41% 22.02% 21.99% 22.69% 16.27% 13.68% 14.73% -
Total Cost 189,374 144,541 86,818 42,336 136,734 95,329 61,727 110.99%
-
Net Worth 226,623 216,891 212,090 175,848 818,090 154,437 145,515 34.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,770 - - - 35,192 3,517 - -
Div Payout % 18.09% - - - 98.04% 15.34% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 226,623 216,891 212,090 175,848 818,090 154,437 145,515 34.32%
NOSH 150,450 149,015 146,269 140,724 703,855 703,588 705,357 -64.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.52% 16.86% 23.20% 24.84% 20.83% 19.37% 16.04% -
ROE 16.52% 13.53% 12.44% 8.07% 4.39% 14.85% 8.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 150.77 116.67 77.28 40.03 24.54 16.80 10.42 492.82%
EPS 24.88 19.70 18.04 10.08 25.51 3.26 1.68 502.07%
DPS 4.50 0.00 0.00 0.00 5.00 0.50 0.00 -
NAPS 1.5063 1.4555 1.45 1.2496 1.1623 0.2195 0.2063 275.90%
Adjusted Per Share Value based on latest NOSH - 140,724
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.22 33.12 21.54 10.73 32.91 22.53 14.01 111.77%
EPS 7.13 5.59 5.03 2.70 6.84 4.37 2.26 114.95%
DPS 1.29 0.00 0.00 0.00 6.71 0.67 0.00 -
NAPS 0.4318 0.4132 0.4041 0.335 1.5587 0.2942 0.2772 34.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.95 1.73 1.95 1.58 1.24 0.79 0.47 -
P/RPS 0.63 1.48 2.52 3.95 5.05 4.70 4.51 -73.04%
P/EPS 3.82 8.78 10.81 15.67 24.31 24.23 27.98 -73.45%
EY 26.19 11.39 9.25 6.38 4.11 4.13 3.57 277.09%
DY 4.74 0.00 0.00 0.00 4.03 0.63 0.00 -
P/NAPS 0.63 1.19 1.34 1.26 1.07 3.60 2.28 -57.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 05/08/10 29/04/10 10/02/10 10/11/09 18/08/09 12/05/09 -
Price 0.95 1.28 1.86 1.62 1.51 0.99 0.79 -
P/RPS 0.63 1.10 2.41 4.05 6.15 5.89 7.58 -80.92%
P/EPS 3.82 6.50 10.31 16.07 29.61 30.37 47.02 -81.21%
EY 26.19 15.39 9.70 6.22 3.38 3.29 2.13 431.91%
DY 4.74 0.00 0.00 0.00 3.31 0.51 0.00 -
P/NAPS 0.63 0.88 1.28 1.30 1.30 4.51 3.83 -69.94%

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