[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -110.18%
YoY- -136.07%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 308,827 219,967 124,138 39,630 236,767 174,801 113,910 94.07%
PBT 57,322 36,011 11,989 -4,606 55,808 41,019 27,882 61.47%
Tax -8,073 -5,350 -1,164 -180 -8,274 -6,560 -3,608 70.82%
NP 49,249 30,661 10,825 -4,786 47,534 34,459 24,274 60.05%
-
NP to SH 49,264 30,542 10,706 -4,831 47,464 34,361 24,234 60.26%
-
Tax Rate 14.08% 14.86% 9.71% - 14.83% 15.99% 12.94% -
Total Cost 259,578 189,306 113,313 44,416 189,233 140,342 89,636 102.77%
-
Net Worth 305,956 298,317 278,556 263,220 268,830 256,270 250,047 14.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,923 2,700 - - 4,635 4,635 4,633 42.86%
Div Payout % 16.08% 8.84% - - 9.77% 13.49% 19.12% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 305,956 298,317 278,556 263,220 268,830 256,270 250,047 14.35%
NOSH 264,120 270,044 154,487 154,345 154,500 154,500 154,455 42.85%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.95% 13.94% 8.72% -12.08% 20.08% 19.71% 21.31% -
ROE 16.10% 10.24% 3.84% -1.84% 17.66% 13.41% 9.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 116.93 81.46 80.35 25.68 153.25 113.14 73.75 35.85%
EPS 18.25 11.31 6.93 -3.13 17.56 22.24 15.69 10.57%
DPS 3.00 1.00 0.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.1584 1.1047 1.8031 1.7054 1.74 1.6587 1.6189 -19.95%
Adjusted Per Share Value based on latest NOSH - 154,345
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.84 41.91 23.65 7.55 45.11 33.30 21.70 94.09%
EPS 9.39 5.82 2.04 -0.92 9.04 6.55 4.62 60.24%
DPS 1.51 0.51 0.00 0.00 0.88 0.88 0.88 43.18%
NAPS 0.5829 0.5684 0.5307 0.5015 0.5122 0.4883 0.4764 14.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.12 1.23 1.21 1.01 1.03 1.27 1.29 -
P/RPS 0.96 1.51 1.51 3.93 0.67 1.12 1.75 -32.91%
P/EPS 6.00 10.88 17.46 -32.27 3.35 5.71 8.22 -18.88%
EY 16.65 9.20 5.73 -3.10 29.83 17.51 12.16 23.23%
DY 2.68 0.81 0.00 0.00 2.91 2.36 2.33 9.75%
P/NAPS 0.97 1.11 0.67 0.59 0.59 0.77 0.80 13.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 16/08/12 18/05/12 20/02/12 23/11/11 11/08/11 11/05/11 -
Price 1.04 1.29 1.19 1.19 0.90 1.15 1.26 -
P/RPS 0.89 1.58 1.48 4.63 0.59 1.02 1.71 -35.21%
P/EPS 5.58 11.41 17.17 -38.02 2.93 5.17 8.03 -21.49%
EY 17.93 8.77 5.82 -2.63 34.13 19.34 12.45 27.44%
DY 2.88 0.78 0.00 0.00 3.33 2.61 2.38 13.51%
P/NAPS 0.90 1.17 0.66 0.70 0.52 0.69 0.78 9.98%

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