[NOTION] QoQ Cumulative 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- 63.61%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,329 172,709 118,228 73,519 45,277 146,104 98,436 -31.00%
PBT 18,101 42,963 26,527 13,829 8,637 40,833 29,667 -27.99%
Tax -4,108 -6,988 -3,628 -2,037 -1,359 -7,787 -5,558 -18.20%
NP 13,993 35,975 22,899 11,792 7,278 33,046 24,109 -30.35%
-
NP to SH 14,185 35,898 22,937 11,850 7,243 32,892 24,040 -29.58%
-
Tax Rate 22.69% 16.27% 13.68% 14.73% 15.73% 19.07% 18.73% -
Total Cost 42,336 136,734 95,329 61,727 37,999 113,058 74,327 -31.21%
-
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 3,517 - - 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 8.07% 4.39% 14.85% 8.14% 5.03% 23.42% 18.29% -
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 40.03 24.54 16.80 10.42 6.44 20.74 16.79 78.18%
EPS 10.08 25.51 3.26 1.68 1.03 4.67 4.10 81.86%
DPS 0.00 5.00 0.50 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 10.73 32.91 22.53 14.01 8.63 27.84 18.75 -31.00%
EPS 2.70 6.84 4.37 2.26 1.38 6.27 4.58 -29.62%
DPS 0.00 6.71 0.67 0.00 0.00 1.34 0.00 -
NAPS 0.335 1.5587 0.2942 0.2772 0.2743 0.2676 0.2505 21.31%
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 3.95 5.05 4.70 4.51 8.54 3.95 7.21 -32.97%
P/EPS 15.67 24.31 24.23 27.98 53.40 17.56 29.51 -34.35%
EY 6.38 4.11 4.13 3.57 1.87 5.70 3.39 52.25%
DY 0.00 4.03 0.63 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 4.05 6.15 5.89 7.58 8.54 2.80 5.90 -22.13%
P/EPS 16.07 29.61 30.37 47.02 53.40 12.42 24.15 -23.72%
EY 6.22 3.38 3.29 2.13 1.87 8.05 4.14 31.08%
DY 0.00 3.31 0.51 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