[NOTION] YoY Cumulative 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- -60.49%
YoY- 95.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,140 39,630 59,981 56,329 45,277 30,668 29,746 8.71%
PBT -22,380 -4,606 15,791 18,101 8,637 10,689 10,704 -
Tax -348 -180 -2,342 -4,108 -1,359 -1,695 -3,031 -30.26%
NP -22,728 -4,786 13,449 13,993 7,278 8,994 7,673 -
-
NP to SH -22,728 -4,831 13,395 14,185 7,243 8,773 7,608 -
-
Tax Rate - - 14.83% 22.69% 15.73% 15.86% 28.32% -
Total Cost 71,868 44,416 46,532 42,336 37,999 21,674 22,073 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 -8.00% -1.84% 5.68% 8.07% 5.03% 7.17% 7.57% -
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 18.62 25.68 39.36 40.03 6.44 5.24 5.08 24.14%
EPS -8.61 -3.13 8.79 10.08 1.03 1.50 1.30 -
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 9.36 7.55 11.42 10.73 8.62 5.84 5.66 8.73%
EPS -4.33 -0.92 2.55 2.70 1.38 1.67 1.45 -
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 4.78 3.93 2.52 3.95 8.54 25.17 28.13 -25.55%
P/EPS -10.34 -32.27 11.26 15.67 53.40 88.00 110.00 -
EY -9.67 -3.10 8.88 6.38 1.87 1.14 0.91 -
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 3.98 4.63 3.05 4.05 8.54 23.84 27.15 -27.36%
P/EPS -8.59 -38.02 13.65 16.07 53.40 83.33 106.15 -
EY -11.64 -2.63 7.33 6.22 1.87 1.20 0.94 -
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