[NOTION] QoQ Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 48.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 39,751 19,435 77,803 58,690 37,426 0 0 -
PBT 13,883 6,483 22,551 16,682 10,939 0 0 -
Tax -3,125 -1,504 -9,311 -8,765 -7,379 0 0 -
NP 10,758 4,979 13,240 7,917 3,560 0 0 -
-
NP to SH 10,514 4,979 18,581 13,258 8,901 0 0 -
-
Tax Rate 22.51% 23.20% 41.29% 52.54% 67.46% - - -
Total Cost 28,993 14,456 64,563 50,773 33,866 0 0 -
-
Net Worth 0 88,801 73,367 63,121 34,514 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 4,782 4,339 - - - -
Div Payout % - - 25.74% 32.73% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 88,801 73,367 63,121 34,514 0 0 -
NOSH 292,869 292,882 239,137 216,988 181,653 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 27.06% 25.62% 17.02% 13.49% 9.51% 0.00% 0.00% -
ROE 0.00% 5.61% 25.33% 21.00% 25.79% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.57 6.64 32.53 27.05 20.60 0.00 0.00 -
EPS 1.79 1.70 7.77 6.11 4.90 0.00 0.00 -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.3032 0.3068 0.2909 0.19 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 243,407
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.57 3.70 14.82 11.18 7.13 0.00 0.00 -
EPS 2.00 0.95 3.54 2.53 1.70 0.00 0.00 -
DPS 0.00 0.00 0.91 0.83 0.00 0.00 0.00 -
NAPS 0.00 0.1692 0.1398 0.1203 0.0658 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 2.12 2.28 2.28 1.79 0.00 0.00 0.00 -
P/RPS 15.62 34.36 7.01 6.62 0.00 0.00 0.00 -
P/EPS 59.05 134.12 29.34 29.30 0.00 0.00 0.00 -
EY 1.69 0.75 3.41 3.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.88 1.12 0.00 0.00 0.00 -
P/NAPS 0.00 7.52 7.43 6.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 21/02/06 23/11/05 19/08/05 14/06/05 - - -
Price 2.42 2.18 2.33 2.24 1.82 0.00 0.00 -
P/RPS 17.83 32.85 7.16 8.28 8.83 0.00 0.00 -
P/EPS 67.41 128.24 29.99 36.66 37.14 0.00 0.00 -
EY 1.48 0.78 3.33 2.73 2.69 0.00 0.00 -
DY 0.00 0.00 0.86 0.89 0.00 0.00 0.00 -
P/NAPS 0.00 7.19 7.59 7.70 9.58 0.00 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