[NOTION] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 51.89%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 58,024 29,746 89,912 62,121 39,751 19,435 77,803 -17.77%
PBT 20,714 10,704 25,076 19,932 13,883 6,483 22,551 -5.51%
Tax -5,175 -3,031 -4,093 -3,719 -3,125 -1,504 -9,311 -32.42%
NP 15,539 7,673 20,983 16,213 10,758 4,979 13,240 11.27%
-
NP to SH 15,270 7,608 20,657 15,970 10,514 4,979 18,581 -12.27%
-
Tax Rate 24.98% 28.32% 16.32% 18.66% 22.51% 23.20% 41.29% -
Total Cost 42,485 22,073 68,929 45,908 28,993 14,456 64,563 -24.36%
-
Net Worth 108,534 100,542 98,874 0 0 88,801 73,367 29.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 11,715 5,860 - - 4,782 -
Div Payout % - - 56.71% 36.70% - - 25.74% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 108,534 100,542 98,874 0 0 88,801 73,367 29.86%
NOSH 587,307 585,230 585,751 293,027 292,869 292,882 239,137 82.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.78% 25.80% 23.34% 26.10% 27.06% 25.62% 17.02% -
ROE 14.07% 7.57% 20.89% 0.00% 0.00% 5.61% 25.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.88 5.08 15.35 21.20 13.57 6.64 32.53 -54.84%
EPS 2.60 1.30 3.52 2.72 1.79 1.70 7.77 -51.83%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.00 -
NAPS 0.1848 0.1718 0.1688 0.00 0.00 0.3032 0.3068 -28.69%
Adjusted Per Share Value based on latest NOSH - 293,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.05 5.66 17.12 11.83 7.57 3.70 14.82 -17.78%
EPS 2.91 1.45 3.93 3.04 2.00 0.95 3.54 -12.25%
DPS 0.00 0.00 2.23 1.12 0.00 0.00 0.91 -
NAPS 0.2067 0.1915 0.1883 0.00 0.00 0.1691 0.1397 29.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.75 1.43 1.21 2.42 2.12 2.28 2.28 -
P/RPS 17.71 28.13 7.88 11.42 15.62 34.36 7.01 85.60%
P/EPS 67.31 110.00 34.31 44.40 59.05 134.12 29.34 74.03%
EY 1.49 0.91 2.91 2.25 1.69 0.75 3.41 -42.44%
DY 0.00 0.00 1.65 0.83 0.00 0.00 0.88 -
P/NAPS 9.47 8.32 7.17 0.00 0.00 7.52 7.43 17.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 12/02/07 15/11/06 24/08/06 24/05/06 21/02/06 23/11/05 -
Price 1.43 1.38 1.15 1.22 2.42 2.18 2.33 -
P/RPS 14.47 27.15 7.49 5.75 17.83 32.85 7.16 59.91%
P/EPS 55.00 106.15 32.61 22.39 67.41 128.24 29.99 49.88%
EY 1.82 0.94 3.07 4.47 1.48 0.78 3.33 -33.17%
DY 0.00 0.00 1.74 1.64 0.00 0.00 0.86 -
P/NAPS 7.74 8.03 6.81 0.00 0.00 7.19 7.59 1.31%

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