[NOTION] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 9.44%
YoY- 95.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 52,989 60,812 56,709 56,329 54,481 44,709 28,242 52.06%
PBT 6,705 3,974 15,508 18,101 16,436 12,698 5,192 18.57%
Tax 1,451 -885 -3,281 -4,108 -3,360 -1,591 -678 -
NP 8,156 3,089 12,227 13,993 13,076 11,107 4,514 48.29%
-
NP to SH 8,076 2,969 12,252 14,185 12,961 11,087 4,607 45.33%
-
Tax Rate -21.64% 22.27% 21.16% 22.69% 20.44% 12.53% 13.06% -
Total Cost 44,833 57,723 44,482 42,336 41,405 33,602 23,728 52.77%
-
Net Worth 232,598 225,071 220,414 175,848 818,573 154,025 146,219 36.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,948 - - - 17,606 3,508 - -
Div Payout % 86.04% - - - 135.84% 31.65% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 232,598 225,071 220,414 175,848 818,573 154,025 146,219 36.23%
NOSH 154,416 154,635 152,009 140,724 704,270 701,708 708,769 -63.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.39% 5.08% 21.56% 24.84% 24.00% 24.84% 15.98% -
ROE 3.47% 1.32% 5.56% 8.07% 1.58% 7.20% 3.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.32 39.33 37.31 40.03 7.74 6.37 3.98 319.95%
EPS 5.23 1.92 8.06 10.08 9.21 1.58 0.65 301.02%
DPS 4.50 0.00 0.00 0.00 2.50 0.50 0.00 -
NAPS 1.5063 1.4555 1.45 1.2496 1.1623 0.2195 0.2063 275.90%
Adjusted Per Share Value based on latest NOSH - 140,724
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.10 11.59 10.80 10.73 10.38 8.52 5.38 52.12%
EPS 1.54 0.57 2.33 2.70 2.47 2.11 0.88 45.17%
DPS 1.32 0.00 0.00 0.00 3.35 0.67 0.00 -
NAPS 0.4432 0.4288 0.4199 0.335 1.5596 0.2935 0.2786 36.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.95 1.73 1.95 1.58 1.24 0.79 0.47 -
P/RPS 2.77 4.40 5.23 3.95 16.03 12.40 11.80 -61.91%
P/EPS 18.16 90.10 24.19 15.67 67.38 50.00 72.31 -60.16%
EY 5.51 1.11 4.13 6.38 1.48 2.00 1.38 151.46%
DY 4.74 0.00 0.00 0.00 2.02 0.63 0.00 -
P/NAPS 0.63 1.19 1.34 1.26 1.07 3.60 2.28 -57.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 05/08/10 29/04/10 10/02/10 10/11/09 18/08/09 12/05/09 -
Price 0.95 1.28 1.86 1.62 1.51 0.99 0.79 -
P/RPS 2.77 3.25 4.99 4.05 19.52 15.54 19.83 -73.04%
P/EPS 18.16 66.67 23.08 16.07 82.05 62.66 121.54 -71.80%
EY 5.51 1.50 4.33 6.22 1.22 1.60 0.82 255.67%
DY 4.74 0.00 0.00 0.00 1.66 0.51 0.00 -
P/NAPS 0.63 0.88 1.28 1.30 1.30 4.51 3.83 -69.94%

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