[NOTION] QoQ Quarter Result on 31-Dec-2008 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -18.18%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,481 44,709 28,242 45,277 47,668 32,494 35,274 33.58%
PBT 16,436 12,698 5,192 8,637 11,166 8,327 10,651 33.50%
Tax -3,360 -1,591 -678 -1,359 -2,229 -894 -2,969 8.58%
NP 13,076 11,107 4,514 7,278 8,937 7,433 7,682 42.51%
-
NP to SH 12,961 11,087 4,607 7,243 8,852 7,642 7,625 42.38%
-
Tax Rate 20.44% 12.53% 13.06% 15.73% 19.96% 10.74% 27.88% -
Total Cost 41,405 33,602 23,728 37,999 38,731 25,061 27,592 31.04%
-
Net Worth 818,573 154,025 146,219 143,945 140,086 131,795 123,876 251.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 17,606 3,508 - - 7,025 - - -
Div Payout % 135.84% 31.65% - - 79.37% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 818,573 154,025 146,219 143,945 140,086 131,795 123,876 251.73%
NOSH 704,270 701,708 708,769 703,203 702,539 587,846 586,538 12.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.00% 24.84% 15.98% 16.07% 18.75% 22.87% 21.78% -
ROE 1.58% 7.20% 3.15% 5.03% 6.32% 5.80% 6.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.74 6.37 3.98 6.44 6.79 5.53 6.01 18.35%
EPS 9.21 1.58 0.65 1.03 1.26 1.30 1.30 268.43%
DPS 2.50 0.50 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1623 0.2195 0.2063 0.2047 0.1994 0.2242 0.2112 211.38%
Adjusted Per Share Value based on latest NOSH - 703,203
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.38 8.52 5.38 8.63 9.08 6.19 6.72 33.58%
EPS 2.47 2.11 0.88 1.38 1.69 1.46 1.45 42.58%
DPS 3.35 0.67 0.00 0.00 1.34 0.00 0.00 -
NAPS 1.5596 0.2935 0.2786 0.2743 0.2669 0.2511 0.236 251.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.24 0.79 0.47 0.55 0.82 1.21 1.30 -
P/RPS 16.03 12.40 11.80 8.54 12.09 21.89 21.62 -18.06%
P/EPS 67.38 50.00 72.31 53.40 65.08 93.08 100.00 -23.12%
EY 1.48 2.00 1.38 1.87 1.54 1.07 1.00 29.83%
DY 2.02 0.63 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 1.07 3.60 2.28 2.69 4.11 5.40 6.16 -68.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 18/08/09 12/05/09 19/02/09 12/11/08 14/08/08 13/05/08 -
Price 1.51 0.99 0.79 0.55 0.58 0.99 1.22 -
P/RPS 19.52 15.54 19.83 8.54 8.55 17.91 20.29 -2.54%
P/EPS 82.05 62.66 121.54 53.40 46.03 76.15 93.85 -8.56%
EY 1.22 1.60 0.82 1.87 2.17 1.31 1.07 9.13%
DY 1.66 0.51 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.30 4.51 3.83 2.69 2.91 4.42 5.78 -62.98%

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