[NOTION] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 210.81%
YoY- -55.82%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 244,386 183,814 199,962 248,276 227,820 226,076 147,038 8.83%
PBT -28,902 -36,284 37,618 23,978 55,764 67,218 27,658 -
Tax 9,318 1,520 -78,300 -2,328 -7,216 -14,778 -4,074 -
NP -19,584 -34,764 -40,682 21,650 48,548 52,440 23,584 -
-
NP to SH -19,584 -34,764 -40,682 21,412 48,468 52,774 23,700 -
-
Tax Rate - - 208.15% 9.71% 12.94% 21.99% 14.73% -
Total Cost 263,970 218,578 240,644 226,626 179,272 173,636 123,454 13.49%
-
Net Worth 283,538 302,575 280,711 278,556 250,047 212,090 145,515 11.75%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 9,267 - - -
Div Payout % - - - - 19.12% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 283,538 302,575 280,711 278,556 250,047 212,090 145,515 11.75%
NOSH 268,273 268,240 263,826 154,487 154,455 146,269 705,357 -14.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -8.01% -18.91% -20.34% 8.72% 21.31% 23.20% 16.04% -
ROE -6.91% -11.49% -14.49% 7.69% 19.38% 24.88% 16.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.10 68.53 75.79 160.71 147.50 154.56 20.85 27.84%
EPS -7.30 -12.96 -15.42 13.86 31.38 36.08 3.36 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.0569 1.128 1.064 1.8031 1.6189 1.45 0.2063 31.28%
Adjusted Per Share Value based on latest NOSH - 154,443
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 46.56 35.02 38.10 47.30 43.41 43.07 28.01 8.83%
EPS -3.73 -6.62 -7.75 4.08 9.23 10.05 4.52 -
DPS 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
NAPS 0.5402 0.5765 0.5348 0.5307 0.4764 0.4041 0.2772 11.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.385 0.60 0.72 1.21 1.29 1.95 0.47 -
P/RPS 0.42 0.88 0.95 0.75 0.87 1.26 2.25 -24.39%
P/EPS -5.27 -4.63 -4.67 8.73 4.11 5.40 13.99 -
EY -18.96 -21.60 -21.42 11.45 24.33 18.50 7.15 -
DY 0.00 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 0.36 0.53 0.68 0.67 0.80 1.34 2.28 -26.47%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 15/05/14 16/05/13 18/05/12 11/05/11 29/04/10 12/05/09 -
Price 0.39 0.62 0.715 1.19 1.26 1.86 0.79 -
P/RPS 0.43 0.90 0.94 0.74 0.85 1.20 3.79 -30.41%
P/EPS -5.34 -4.78 -4.64 8.59 4.02 5.16 23.51 -
EY -18.72 -20.90 -21.57 11.65 24.90 19.40 4.25 -
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.37 0.55 0.67 0.66 0.78 1.28 3.83 -32.24%

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