[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -63.17%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 104,491 80,251 58,024 29,746 89,912 62,121 39,751 90.35%
PBT 30,884 22,940 20,714 10,704 25,076 19,932 13,883 70.32%
Tax -3,641 -4,089 -5,175 -3,031 -4,093 -3,719 -3,125 10.71%
NP 27,243 18,851 15,539 7,673 20,983 16,213 10,758 85.68%
-
NP to SH 26,620 18,404 15,270 7,608 20,657 15,970 10,514 85.65%
-
Tax Rate 11.79% 17.82% 24.98% 28.32% 16.32% 18.66% 22.51% -
Total Cost 77,248 61,400 42,485 22,073 68,929 45,908 28,993 92.07%
-
Net Worth 113,956 111,479 108,534 100,542 98,874 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 12,322 - - - 11,715 5,860 - -
Div Payout % 46.29% - - - 56.71% 36.70% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 113,956 111,479 108,534 100,542 98,874 0 0 -
NOSH 586,800 586,114 587,307 585,230 585,751 293,027 292,869 58.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 26.07% 23.49% 26.78% 25.80% 23.34% 26.10% 27.06% -
ROE 23.36% 16.51% 14.07% 7.57% 20.89% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.81 13.69 9.88 5.08 15.35 21.20 13.57 19.85%
EPS 3.78 3.14 2.60 1.30 3.52 2.72 1.79 64.52%
DPS 2.10 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.1942 0.1902 0.1848 0.1718 0.1688 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 585,230
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.91 15.29 11.06 5.67 17.13 11.84 7.57 90.42%
EPS 5.07 3.51 2.91 1.45 3.94 3.04 2.00 85.81%
DPS 2.35 0.00 0.00 0.00 2.23 1.12 0.00 -
NAPS 0.2171 0.2124 0.2068 0.1916 0.1884 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.46 1.75 1.43 1.21 2.42 2.12 -
P/RPS 6.51 10.66 17.71 28.13 7.88 11.42 15.62 -44.17%
P/EPS 25.57 46.50 67.31 110.00 34.31 44.40 59.05 -42.73%
EY 3.91 2.15 1.49 0.91 2.91 2.25 1.69 74.83%
DY 1.81 0.00 0.00 0.00 1.65 0.83 0.00 -
P/NAPS 5.97 7.68 9.47 8.32 7.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 22/05/07 12/02/07 15/11/06 24/08/06 24/05/06 -
Price 1.24 1.15 1.43 1.38 1.15 1.22 2.42 -
P/RPS 6.96 8.40 14.47 27.15 7.49 5.75 17.83 -46.55%
P/EPS 27.33 36.62 55.00 106.15 32.61 22.39 67.41 -45.19%
EY 3.66 2.73 1.82 0.94 3.07 4.47 1.48 82.77%
DY 1.69 0.00 0.00 0.00 1.74 1.64 0.00 -
P/NAPS 6.39 6.05 7.74 8.03 6.81 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