[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 10.5%
YoY- -290.0%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,706 222,315 162,137 99,981 49,140 308,827 219,967 -63.80%
PBT -9,453 29,512 26,514 18,809 -22,380 57,322 36,011 -
Tax -570 -9,424 -6,722 -39,150 -348 -8,073 -5,350 -77.43%
NP -10,023 20,088 19,792 -20,341 -22,728 49,249 30,661 -
-
NP to SH -10,023 20,088 19,792 -20,341 -22,728 49,264 30,542 -
-
Tax Rate - 31.93% 25.35% 208.15% - 14.08% 14.86% -
Total Cost 57,729 202,227 142,345 120,322 71,868 259,578 189,306 -54.59%
-
Net Worth 308,729 315,606 317,396 280,711 284,113 305,956 298,317 2.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,683 - - - 7,923 2,700 -
Div Payout % - 13.36% - - - 16.08% 8.84% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,729 315,606 317,396 280,711 284,113 305,956 298,317 2.30%
NOSH 267,994 268,327 268,184 263,826 263,972 264,120 270,044 -0.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -21.01% 9.04% 12.21% -20.34% -46.25% 15.95% 13.94% -
ROE -3.25% 6.36% 6.24% -7.25% -8.00% 16.10% 10.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.80 82.85 60.46 37.90 18.62 116.93 81.46 -63.62%
EPS -3.74 7.49 7.38 -7.71 -8.61 18.25 11.31 -
DPS 0.00 1.00 0.00 0.00 0.00 3.00 1.00 -
NAPS 1.152 1.1762 1.1835 1.064 1.0763 1.1584 1.1047 2.82%
Adjusted Per Share Value based on latest NOSH - 265,222
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.08 42.33 30.87 19.04 9.36 58.81 41.89 -63.81%
EPS -1.91 3.83 3.77 -3.87 -4.33 9.38 5.82 -
DPS 0.00 0.51 0.00 0.00 0.00 1.51 0.51 -
NAPS 0.5879 0.601 0.6044 0.5345 0.541 0.5826 0.568 2.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.695 0.775 0.74 0.72 0.89 1.12 1.23 -
P/RPS 3.90 0.94 1.22 1.90 4.78 0.96 1.51 87.92%
P/EPS -18.58 10.35 10.03 -9.34 -10.34 6.00 10.88 -
EY -5.38 9.66 9.97 -10.71 -9.67 16.65 9.20 -
DY 0.00 1.29 0.00 0.00 0.00 2.68 0.81 -
P/NAPS 0.60 0.66 0.63 0.68 0.83 0.97 1.11 -33.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 15/08/13 16/05/13 21/02/13 19/11/12 16/08/12 -
Price 0.67 0.755 0.81 0.715 0.74 1.04 1.29 -
P/RPS 3.76 0.91 1.34 1.89 3.98 0.89 1.58 77.96%
P/EPS -17.91 10.08 10.98 -9.27 -8.59 5.58 11.41 -
EY -5.58 9.92 9.11 -10.78 -11.64 17.93 8.77 -
DY 0.00 1.32 0.00 0.00 0.00 2.88 0.78 -
P/NAPS 0.58 0.64 0.68 0.67 0.69 0.90 1.17 -37.28%

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