[NOTION] QoQ Quarter Result on 30-Jun-2013 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 1581.32%
YoY- 102.32%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,201 47,706 60,178 62,156 50,841 49,140 88,860 -37.24%
PBT -8,709 -9,453 2,998 45,323 3,571 -22,380 21,311 -
Tax 1,330 -570 -2,702 -5,190 -1,184 -348 -2,723 -
NP -7,379 -10,023 296 40,133 2,387 -22,728 18,588 -
-
NP to SH -7,379 -10,023 296 40,133 2,387 -22,728 18,722 -
-
Tax Rate - - 90.13% 11.45% 33.16% - 12.78% -
Total Cost 51,580 57,729 59,882 22,023 48,454 71,868 70,272 -18.64%
-
Net Worth 302,673 308,729 269,733 317,496 282,196 284,113 307,725 -1.09%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 2,697 - - - 5,279 -
Div Payout % - - 911.26% - - - 28.20% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 302,673 308,729 269,733 317,496 282,196 284,113 307,725 -1.09%
NOSH 268,327 267,994 269,733 268,268 265,222 263,972 263,983 1.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -16.69% -21.01% 0.49% 64.57% 4.70% -46.25% 20.92% -
ROE -2.44% -3.25% 0.11% 12.64% 0.85% -8.00% 6.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.47 17.80 22.31 23.17 19.17 18.62 33.66 -37.93%
EPS -2.75 -3.74 0.11 14.96 0.90 -8.61 6.94 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.128 1.152 1.00 1.1835 1.064 1.0763 1.1657 -2.16%
Adjusted Per Share Value based on latest NOSH - 268,268
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.42 9.08 11.46 11.84 9.68 9.36 16.92 -37.22%
EPS -1.41 -1.91 0.06 7.64 0.45 -4.33 3.56 -
DPS 0.00 0.00 0.51 0.00 0.00 0.00 1.01 -
NAPS 0.5763 0.5879 0.5136 0.6046 0.5373 0.541 0.586 -1.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.60 0.695 0.775 0.74 0.72 0.89 1.12 -
P/RPS 3.64 3.90 3.47 3.19 3.76 4.78 3.33 6.11%
P/EPS -21.82 -18.58 706.23 4.95 80.00 -10.34 15.79 -
EY -4.58 -5.38 0.14 20.22 1.25 -9.67 6.33 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 1.79 -
P/NAPS 0.53 0.60 0.78 0.63 0.68 0.83 0.96 -32.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 19/02/14 20/11/13 15/08/13 16/05/13 21/02/13 19/11/12 -
Price 0.62 0.67 0.755 0.81 0.715 0.74 1.04 -
P/RPS 3.76 3.76 3.38 3.50 3.73 3.98 3.09 13.99%
P/EPS -22.55 -17.91 688.00 5.41 79.44 -8.59 14.66 -
EY -4.44 -5.58 0.15 18.47 1.26 -11.64 6.82 -
DY 0.00 0.00 1.32 0.00 0.00 0.00 1.92 -
P/NAPS 0.55 0.58 0.76 0.68 0.67 0.69 0.89 -27.46%

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