[NOTION] YoY Cumulative 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- 63.61%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 124,138 113,910 113,038 73,519 65,942 58,024 39,751 20.87%
PBT 11,989 27,882 33,609 13,829 21,340 20,714 13,883 -2.41%
Tax -1,164 -3,608 -7,389 -2,037 -4,664 -5,175 -3,125 -15.16%
NP 10,825 24,274 26,220 11,792 16,676 15,539 10,758 0.10%
-
NP to SH 10,706 24,234 26,387 11,850 16,398 15,270 10,514 0.30%
-
Tax Rate 9.71% 12.94% 21.99% 14.73% 21.86% 24.98% 22.51% -
Total Cost 113,313 89,636 86,818 61,727 49,266 42,485 28,993 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 - 4,633 - - - - - -
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 3.84% 9.69% 12.44% 8.14% 13.26% 14.07% 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 80.35 73.75 77.28 10.42 11.26 9.88 13.57 34.46%
EPS 6.93 15.69 18.04 1.68 2.80 2.60 1.79 25.28%
DPS 0.00 3.00 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 23.80 21.84 21.67 14.10 12.64 11.12 7.62 20.88%
EPS 2.05 4.65 5.06 2.27 3.14 2.93 2.02 0.24%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.4794 0.4066 0.279 0.2371 0.2081 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 1.51 1.75 2.52 4.51 11.55 17.71 15.62 -32.23%
P/EPS 17.46 8.22 10.81 27.98 46.43 67.31 59.05 -18.36%
EY 5.73 12.16 9.25 3.57 2.15 1.49 1.69 22.54%
DY 0.00 2.33 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 1.48 1.71 2.41 7.58 10.84 14.47 17.83 -33.92%
P/EPS 17.17 8.03 10.31 47.02 43.57 55.00 67.41 -20.36%
EY 5.82 12.45 9.70 2.13 2.30 1.82 1.48 25.60%
DY 0.00 2.38 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