[NOTION] YoY Annualized 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- -18.2%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 248,276 227,820 226,076 147,038 131,884 116,048 79,502 20.87%
PBT 23,978 55,764 67,218 27,658 42,680 41,428 27,766 -2.41%
Tax -2,328 -7,216 -14,778 -4,074 -9,328 -10,350 -6,250 -15.16%
NP 21,650 48,548 52,440 23,584 33,352 31,078 21,516 0.10%
-
NP to SH 21,412 48,468 52,774 23,700 32,796 30,540 21,028 0.30%
-
Tax Rate 9.71% 12.94% 21.99% 14.73% 21.86% 24.98% 22.51% -
Total Cost 226,626 179,272 173,636 123,454 98,532 84,970 57,986 25.47%
-
Net Worth 278,556 250,047 212,090 145,515 123,687 108,534 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 9,267 - - - - - -
Div Payout % - 19.12% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 278,556 250,047 212,090 145,515 123,687 108,534 0 -
NOSH 154,487 154,455 146,269 705,357 585,642 587,307 292,869 -10.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.72% 21.31% 23.20% 16.04% 25.29% 26.78% 27.06% -
ROE 7.69% 19.38% 24.88% 16.29% 26.52% 28.14% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 160.71 147.50 154.56 20.85 22.52 19.76 27.15 34.46%
EPS 13.86 31.38 36.08 3.36 5.60 5.20 3.58 25.28%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8031 1.6189 1.45 0.2063 0.2112 0.1848 0.00 -
Adjusted Per Share Value based on latest NOSH - 708,769
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.30 43.41 43.07 28.01 25.13 22.11 15.15 20.87%
EPS 4.08 9.23 10.05 4.52 6.25 5.82 4.01 0.28%
DPS 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5307 0.4764 0.4041 0.2772 0.2357 0.2068 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.29 1.95 0.47 1.30 1.75 2.12 -
P/RPS 0.75 0.87 1.26 2.25 5.77 8.86 7.81 -32.30%
P/EPS 8.73 4.11 5.40 13.99 23.21 33.65 29.53 -18.36%
EY 11.45 24.33 18.50 7.15 4.31 2.97 3.39 22.46%
DY 0.00 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.34 2.28 6.16 9.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 24/05/06 -
Price 1.19 1.26 1.86 0.79 1.22 1.43 2.42 -
P/RPS 0.74 0.85 1.20 3.79 5.42 7.24 8.91 -33.92%
P/EPS 8.59 4.02 5.16 23.51 21.79 27.50 33.70 -20.35%
EY 11.65 24.90 19.40 4.25 4.59 3.64 2.97 25.55%
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 1.28 3.83 5.78 7.74 0.00 -

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