[NOTION] QoQ Quarter Result on 31-Mar-2009 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -36.39%
YoY- -39.58%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,329 54,481 44,709 28,242 45,277 47,668 32,494 44.16%
PBT 18,101 16,436 12,698 5,192 8,637 11,166 8,327 67.56%
Tax -4,108 -3,360 -1,591 -678 -1,359 -2,229 -894 175.62%
NP 13,993 13,076 11,107 4,514 7,278 8,937 7,433 52.28%
-
NP to SH 14,185 12,961 11,087 4,607 7,243 8,852 7,642 50.86%
-
Tax Rate 22.69% 20.44% 12.53% 13.06% 15.73% 19.96% 10.74% -
Total Cost 42,336 41,405 33,602 23,728 37,999 38,731 25,061 41.70%
-
Net Worth 175,848 818,573 154,025 146,219 143,945 140,086 131,795 21.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 17,606 3,508 - - 7,025 - -
Div Payout % - 135.84% 31.65% - - 79.37% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 175,848 818,573 154,025 146,219 143,945 140,086 131,795 21.13%
NOSH 140,724 704,270 701,708 708,769 703,203 702,539 587,846 -61.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.84% 24.00% 24.84% 15.98% 16.07% 18.75% 22.87% -
ROE 8.07% 1.58% 7.20% 3.15% 5.03% 6.32% 5.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.03 7.74 6.37 3.98 6.44 6.79 5.53 272.85%
EPS 10.08 9.21 1.58 0.65 1.03 1.26 1.30 290.29%
DPS 0.00 2.50 0.50 0.00 0.00 1.00 0.00 -
NAPS 1.2496 1.1623 0.2195 0.2063 0.2047 0.1994 0.2242 213.37%
Adjusted Per Share Value based on latest NOSH - 708,769
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.73 10.37 8.51 5.38 8.62 9.08 6.19 44.15%
EPS 2.70 2.47 2.11 0.88 1.38 1.69 1.46 50.49%
DPS 0.00 3.35 0.67 0.00 0.00 1.34 0.00 -
NAPS 0.3348 1.5587 0.2933 0.2784 0.2741 0.2667 0.251 21.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.24 0.79 0.47 0.55 0.82 1.21 -
P/RPS 3.95 16.03 12.40 11.80 8.54 12.09 21.89 -67.96%
P/EPS 15.67 67.38 50.00 72.31 53.40 65.08 93.08 -69.41%
EY 6.38 1.48 2.00 1.38 1.87 1.54 1.07 227.75%
DY 0.00 2.02 0.63 0.00 0.00 1.22 0.00 -
P/NAPS 1.26 1.07 3.60 2.28 2.69 4.11 5.40 -61.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 10/11/09 18/08/09 12/05/09 19/02/09 12/11/08 14/08/08 -
Price 1.62 1.51 0.99 0.79 0.55 0.58 0.99 -
P/RPS 4.05 19.52 15.54 19.83 8.54 8.55 17.91 -62.78%
P/EPS 16.07 82.05 62.66 121.54 53.40 46.03 76.15 -64.45%
EY 6.22 1.22 1.60 0.82 1.87 2.17 1.31 181.69%
DY 0.00 1.66 0.51 0.00 0.00 1.72 0.00 -
P/NAPS 1.30 1.30 4.51 3.83 2.69 2.91 4.42 -55.67%

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