[NOTION] YoY TTM Result on 30-Sep-2013 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -47.84%
YoY- -59.22%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 230,707 239,730 194,462 222,315 308,827 236,767 225,401 0.38%
PBT 17,757 -10,847 -34,349 29,512 57,322 55,808 44,272 -14.11%
Tax -12,080 -2,177 6,593 -9,424 -8,073 -8,274 -6,241 11.62%
NP 5,677 -13,024 -27,756 20,088 49,249 47,534 38,031 -27.14%
-
NP to SH 5,677 -13,024 -27,756 20,088 49,264 47,464 38,281 -27.22%
-
Tax Rate 68.03% - - 31.93% 14.08% 14.83% 14.10% -
Total Cost 225,030 252,754 222,218 202,227 259,578 189,233 187,370 3.09%
-
Net Worth 288,994 280,079 268,225 269,733 307,725 154,499 154,416 11.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,682 - - 2,697 7,978 4,632 6,948 -14.65%
Div Payout % 47.24% - - 13.43% 16.20% 9.76% 18.15% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 288,994 280,079 268,225 269,733 307,725 154,499 154,416 11.00%
NOSH 268,208 268,532 268,225 269,733 263,983 154,499 154,416 9.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.46% -5.43% -14.27% 9.04% 15.95% 20.08% 16.87% -
ROE 1.96% -4.65% -10.35% 7.45% 16.01% 30.72% 24.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.02 89.27 72.50 82.42 116.99 153.25 145.97 -8.42%
EPS 2.12 -4.85 -10.35 7.45 18.66 30.72 24.79 -33.59%
DPS 1.00 0.00 0.00 1.00 3.02 3.00 4.50 -22.15%
NAPS 1.0775 1.043 1.00 1.00 1.1657 1.00 1.00 1.25%
Adjusted Per Share Value based on latest NOSH - 269,733
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.93 45.65 37.03 42.33 58.81 45.08 42.92 0.38%
EPS 1.08 -2.48 -5.29 3.83 9.38 9.04 7.29 -27.23%
DPS 0.51 0.00 0.00 0.51 1.52 0.88 1.32 -14.64%
NAPS 0.5503 0.5333 0.5107 0.5136 0.586 0.2942 0.294 11.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.36 0.385 0.555 0.775 1.12 1.03 0.95 -
P/RPS 0.42 0.43 0.77 0.94 0.96 0.67 0.65 -7.01%
P/EPS 17.01 -7.94 -5.36 10.41 6.00 3.35 3.83 28.17%
EY 5.88 -12.60 -18.65 9.61 16.66 29.83 26.10 -21.97%
DY 2.78 0.00 0.00 1.29 2.70 2.91 4.74 -8.50%
P/NAPS 0.33 0.37 0.56 0.78 0.96 1.03 0.95 -16.14%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 25/11/14 20/11/13 19/11/12 23/11/11 23/11/10 -
Price 0.37 0.395 0.485 0.755 1.04 0.90 0.95 -
P/RPS 0.43 0.44 0.67 0.92 0.89 0.59 0.65 -6.64%
P/EPS 17.48 -8.14 -4.69 10.14 5.57 2.93 3.83 28.76%
EY 5.72 -12.28 -21.34 9.86 17.94 34.13 26.10 -22.33%
DY 2.70 0.00 0.00 1.32 2.91 3.33 4.74 -8.94%
P/NAPS 0.34 0.38 0.49 0.76 0.89 0.90 0.95 -15.72%

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