[NOTION] QoQ Quarter Result on 30-Jun-2009 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 140.66%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 56,709 56,329 54,481 44,709 28,242 45,277 47,668 12.28%
PBT 15,508 18,101 16,436 12,698 5,192 8,637 11,166 24.50%
Tax -3,281 -4,108 -3,360 -1,591 -678 -1,359 -2,229 29.42%
NP 12,227 13,993 13,076 11,107 4,514 7,278 8,937 23.26%
-
NP to SH 12,252 14,185 12,961 11,087 4,607 7,243 8,852 24.22%
-
Tax Rate 21.16% 22.69% 20.44% 12.53% 13.06% 15.73% 19.96% -
Total Cost 44,482 42,336 41,405 33,602 23,728 37,999 38,731 9.67%
-
Net Worth 220,414 175,848 818,573 154,025 146,219 143,945 140,086 35.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 17,606 3,508 - - 7,025 -
Div Payout % - - 135.84% 31.65% - - 79.37% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 220,414 175,848 818,573 154,025 146,219 143,945 140,086 35.31%
NOSH 152,009 140,724 704,270 701,708 708,769 703,203 702,539 -63.99%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.56% 24.84% 24.00% 24.84% 15.98% 16.07% 18.75% -
ROE 5.56% 8.07% 1.58% 7.20% 3.15% 5.03% 6.32% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.31 40.03 7.74 6.37 3.98 6.44 6.79 211.71%
EPS 8.06 10.08 9.21 1.58 0.65 1.03 1.26 244.98%
DPS 0.00 0.00 2.50 0.50 0.00 0.00 1.00 -
NAPS 1.45 1.2496 1.1623 0.2195 0.2063 0.2047 0.1994 275.79%
Adjusted Per Share Value based on latest NOSH - 701,708
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.80 10.73 10.37 8.51 5.38 8.62 9.08 12.27%
EPS 2.33 2.70 2.47 2.11 0.88 1.38 1.69 23.89%
DPS 0.00 0.00 3.35 0.67 0.00 0.00 1.34 -
NAPS 0.4197 0.3348 1.5587 0.2933 0.2784 0.2741 0.2667 35.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.95 1.58 1.24 0.79 0.47 0.55 0.82 -
P/RPS 5.23 3.95 16.03 12.40 11.80 8.54 12.09 -42.83%
P/EPS 24.19 15.67 67.38 50.00 72.31 53.40 65.08 -48.33%
EY 4.13 6.38 1.48 2.00 1.38 1.87 1.54 93.14%
DY 0.00 0.00 2.02 0.63 0.00 0.00 1.22 -
P/NAPS 1.34 1.26 1.07 3.60 2.28 2.69 4.11 -52.66%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 10/02/10 10/11/09 18/08/09 12/05/09 19/02/09 12/11/08 -
Price 1.86 1.62 1.51 0.99 0.79 0.55 0.58 -
P/RPS 4.99 4.05 19.52 15.54 19.83 8.54 8.55 -30.18%
P/EPS 23.08 16.07 82.05 62.66 121.54 53.40 46.03 -36.91%
EY 4.33 6.22 1.22 1.60 0.82 1.87 2.17 58.56%
DY 0.00 0.00 1.66 0.51 0.00 0.00 1.72 -
P/NAPS 1.28 1.30 1.30 4.51 3.83 2.69 2.91 -42.19%

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