[NOTION] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -221.4%
YoY- -370.46%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,178 62,156 50,841 49,140 88,860 95,829 84,508 -20.24%
PBT 2,998 45,323 3,571 -22,380 21,311 24,022 16,595 -68.00%
Tax -2,702 -5,190 -1,184 -348 -2,723 -4,186 -984 95.97%
NP 296 40,133 2,387 -22,728 18,588 19,836 15,611 -92.87%
-
NP to SH 296 40,133 2,387 -22,728 18,722 19,836 15,537 -92.84%
-
Tax Rate 90.13% 11.45% 33.16% - 12.78% 17.43% 5.93% -
Total Cost 59,882 22,023 48,454 71,868 70,272 75,993 68,897 -8.91%
-
Net Worth 269,733 317,496 282,196 284,113 307,725 298,133 278,476 -2.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,697 - - - 5,279 2,698 - -
Div Payout % 911.26% - - - 28.20% 13.61% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 269,733 317,496 282,196 284,113 307,725 298,133 278,476 -2.10%
NOSH 269,733 268,268 265,222 263,972 263,983 269,877 154,443 44.97%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.49% 64.57% 4.70% -46.25% 20.92% 20.70% 18.47% -
ROE 0.11% 12.64% 0.85% -8.00% 6.08% 6.65% 5.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.31 23.17 19.17 18.62 33.66 35.51 54.72 -44.98%
EPS 0.11 14.96 0.90 -8.61 6.94 7.35 10.06 -95.06%
DPS 1.00 0.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 1.00 1.1835 1.064 1.0763 1.1657 1.1047 1.8031 -32.47%
Adjusted Per Share Value based on latest NOSH - 263,972
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.47 11.84 9.69 9.36 16.93 18.26 16.10 -20.21%
EPS 0.06 7.65 0.45 -4.33 3.57 3.78 2.96 -92.54%
DPS 0.51 0.00 0.00 0.00 1.01 0.51 0.00 -
NAPS 0.5139 0.6049 0.5377 0.5413 0.5863 0.568 0.5306 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.775 0.74 0.72 0.89 1.12 1.23 1.21 -
P/RPS 3.47 3.19 3.76 4.78 3.33 3.46 2.21 35.05%
P/EPS 706.23 4.95 80.00 -10.34 15.79 16.73 12.03 1406.76%
EY 0.14 20.22 1.25 -9.67 6.33 5.98 8.31 -93.41%
DY 1.29 0.00 0.00 0.00 1.79 0.81 0.00 -
P/NAPS 0.78 0.63 0.68 0.83 0.96 1.11 0.67 10.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 15/08/13 16/05/13 21/02/13 19/11/12 16/08/12 18/05/12 -
Price 0.755 0.81 0.715 0.74 1.04 1.29 1.19 -
P/RPS 3.38 3.50 3.73 3.98 3.09 3.63 2.17 34.33%
P/EPS 688.00 5.41 79.44 -8.59 14.66 17.55 11.83 1397.36%
EY 0.15 18.47 1.26 -11.64 6.82 5.70 8.45 -93.17%
DY 1.32 0.00 0.00 0.00 1.92 0.78 0.00 -
P/NAPS 0.76 0.68 0.67 0.69 0.89 1.17 0.66 9.85%

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