[NOTION] YoY Annualized 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- 58.06%
YoY- 95.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 196,560 158,520 239,924 225,316 181,108 122,672 118,984 8.71%
PBT -89,520 -18,424 63,164 72,404 34,548 42,756 42,816 -
Tax -1,392 -720 -9,368 -16,432 -5,436 -6,780 -12,124 -30.26%
NP -90,912 -19,144 53,796 55,972 29,112 35,976 30,692 -
-
NP to SH -90,912 -19,324 53,580 56,740 28,972 35,092 30,432 -
-
Tax Rate - - 14.83% 22.69% 15.73% 15.86% 28.32% -
Total Cost 287,472 177,664 186,128 169,344 151,996 86,696 88,292 21.72%
-
Net Worth 284,113 263,220 235,776 175,848 143,945 122,354 100,542 18.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 284,113 263,220 235,776 175,848 143,945 122,354 100,542 18.88%
NOSH 263,972 154,345 152,389 140,724 703,203 584,866 585,230 -12.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -46.25% -12.08% 22.42% 24.84% 16.07% 29.33% 25.80% -
ROE -32.00% -7.34% 22.72% 32.27% 20.13% 28.68% 30.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.46 102.70 157.44 160.11 25.75 20.97 20.33 24.13%
EPS -34.44 -12.52 35.16 40.32 4.12 6.00 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0763 1.7054 1.5472 1.2496 0.2047 0.2092 0.1718 35.73%
Adjusted Per Share Value based on latest NOSH - 140,724
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.43 30.18 45.69 42.90 34.49 23.36 22.66 8.71%
EPS -17.31 -3.68 10.20 10.80 5.52 6.68 5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.541 0.5012 0.449 0.3348 0.2741 0.233 0.1915 18.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 1.01 0.99 1.58 0.55 1.32 1.43 -
P/RPS 1.20 0.98 0.63 0.99 2.14 6.29 7.03 -25.50%
P/EPS -2.58 -8.07 2.82 3.92 13.35 22.00 27.50 -
EY -38.70 -12.40 35.52 25.52 7.49 4.55 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.64 1.26 2.69 6.31 8.32 -31.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 20/02/12 21/02/11 10/02/10 19/02/09 26/02/08 12/02/07 -
Price 0.74 1.19 1.20 1.62 0.55 1.25 1.38 -
P/RPS 0.99 1.16 0.76 1.01 2.14 5.96 6.79 -27.43%
P/EPS -2.15 -9.50 3.41 4.02 13.35 20.83 26.54 -
EY -46.54 -10.52 29.30 24.89 7.49 4.80 3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.78 1.30 2.69 5.98 8.03 -33.54%

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