[NOTION] YoY 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- 110.5%
YoY- -84.64%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 56,593 63,942 44,201 50,841 84,508 53,929 56,709 -0.03%
PBT 2,077 -6,634 -8,709 3,571 16,595 12,091 15,508 -28.44%
Tax 1,075 2,090 1,330 -1,184 -984 -1,266 -3,281 -
NP 3,152 -4,544 -7,379 2,387 15,611 10,825 12,227 -20.20%
-
NP to SH 3,152 -4,544 -7,379 2,387 15,537 10,825 12,252 -20.23%
-
Tax Rate -51.76% - - 33.16% 5.93% 10.47% 21.16% -
Total Cost 53,441 68,486 51,580 48,454 68,897 43,104 44,482 3.10%
-
Net Worth 288,232 284,174 302,673 282,196 278,476 249,994 220,414 4.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 4,632 - -
Div Payout % - - - - - 42.80% - -
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 288,232 284,174 302,673 282,196 278,476 249,994 220,414 4.56%
NOSH 269,401 268,875 268,327 265,222 154,443 154,422 152,009 9.99%
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 5.57% -7.11% -16.69% 4.70% 18.47% 20.07% 21.56% -
ROE 1.09% -1.60% -2.44% 0.85% 5.58% 4.33% 5.56% -
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 21.01 23.78 16.47 19.17 54.72 34.92 37.31 -9.11%
EPS 1.17 -1.69 -2.75 0.90 10.06 7.01 8.06 -27.48%
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 10.86 12.27 8.48 9.76 16.22 10.35 10.89 -0.04%
EPS 0.61 -0.87 -1.42 0.46 2.98 2.08 2.35 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.5533 0.5455 0.581 0.5417 0.5345 0.4799 0.4231 4.56%
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 1.90 1.62 3.64 3.76 2.21 3.69 5.23 -15.51%
P/EPS 34.19 -22.78 -21.82 80.00 12.03 18.40 24.19 5.93%
EY 2.92 -4.39 -4.58 1.25 8.31 5.43 4.13 -5.60%
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 1.88 1.64 3.76 3.73 2.17 3.61 4.99 -15.00%
P/EPS 33.76 -23.08 -22.55 79.44 11.83 17.97 23.08 6.53%
EY 2.96 -4.33 -4.44 1.26 8.45 5.56 4.33 -6.13%
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