[NOTION] YoY Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 10.5%
YoY- -290.0%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 117,646 122,193 91,907 99,981 124,138 113,910 113,038 0.66%
PBT 8,789 -14,451 -18,142 18,809 11,989 27,882 33,609 -20.01%
Tax -2,523 4,659 760 -39,150 -1,164 -3,608 -7,389 -16.38%
NP 6,266 -9,792 -17,382 -20,341 10,825 24,274 26,220 -21.20%
-
NP to SH 6,266 -9,792 -17,382 -20,341 10,706 24,234 26,387 -21.29%
-
Tax Rate 28.71% - - 208.15% 9.71% 12.94% 21.99% -
Total Cost 111,380 131,985 109,289 120,322 113,313 89,636 86,818 4.23%
-
Net Worth 286,495 283,538 302,575 280,711 278,556 250,047 212,090 5.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 4,633 - -
Div Payout % - - - - - 19.12% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,495 283,538 302,575 280,711 278,556 250,047 212,090 5.13%
NOSH 267,777 268,273 268,240 263,826 154,487 154,455 146,269 10.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.33% -8.01% -18.91% -20.34% 8.72% 21.31% 23.20% -
ROE 2.19% -3.45% -5.74% -7.25% 3.84% 9.69% 12.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.93 45.55 34.26 37.90 80.35 73.75 77.28 -8.97%
EPS 2.34 -3.65 -6.48 -7.71 6.93 15.69 18.04 -28.82%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0699 1.0569 1.128 1.064 1.8031 1.6189 1.45 -4.93%
Adjusted Per Share Value based on latest NOSH - 265,222
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.58 23.45 17.64 19.19 23.83 21.86 21.70 0.66%
EPS 1.20 -1.88 -3.34 -3.90 2.05 4.65 5.06 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.5499 0.5442 0.5808 0.5388 0.5347 0.48 0.4071 5.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.40 0.385 0.60 0.72 1.21 1.29 1.95 -
P/RPS 0.91 0.85 1.75 1.90 1.51 1.75 2.52 -15.60%
P/EPS 17.09 -10.55 -9.26 -9.34 17.46 8.22 10.81 7.92%
EY 5.85 -9.48 -10.80 -10.71 5.73 12.16 9.25 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.37 0.36 0.53 0.68 0.67 0.80 1.34 -19.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 14/05/15 15/05/14 16/05/13 18/05/12 11/05/11 29/04/10 -
Price 0.395 0.39 0.62 0.715 1.19 1.26 1.86 -
P/RPS 0.90 0.86 1.81 1.89 1.48 1.71 2.41 -15.12%
P/EPS 16.88 -10.68 -9.57 -9.27 17.17 8.03 10.31 8.55%
EY 5.92 -9.36 -10.45 -10.78 5.82 12.45 9.70 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.37 0.37 0.55 0.67 0.66 0.78 1.28 -18.67%

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