[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 111.17%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,746 89,912 62,121 39,751 19,435 77,803 58,690 -36.35%
PBT 10,704 25,076 19,932 13,883 6,483 22,551 16,682 -25.54%
Tax -3,031 -4,093 -3,719 -3,125 -1,504 -9,311 -8,765 -50.63%
NP 7,673 20,983 16,213 10,758 4,979 13,240 7,917 -2.05%
-
NP to SH 7,608 20,657 15,970 10,514 4,979 18,581 13,258 -30.87%
-
Tax Rate 28.32% 16.32% 18.66% 22.51% 23.20% 41.29% 52.54% -
Total Cost 22,073 68,929 45,908 28,993 14,456 64,563 50,773 -42.52%
-
Net Worth 100,542 98,874 0 0 88,801 73,367 63,121 36.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 11,715 5,860 - - 4,782 4,339 -
Div Payout % - 56.71% 36.70% - - 25.74% 32.73% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 100,542 98,874 0 0 88,801 73,367 63,121 36.27%
NOSH 585,230 585,751 293,027 292,869 292,882 239,137 216,988 93.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.80% 23.34% 26.10% 27.06% 25.62% 17.02% 13.49% -
ROE 7.57% 20.89% 0.00% 0.00% 5.61% 25.33% 21.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.08 15.35 21.20 13.57 6.64 32.53 27.05 -67.10%
EPS 1.30 3.52 2.72 1.79 1.70 7.77 6.11 -64.25%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 2.00 -
NAPS 0.1718 0.1688 0.00 0.00 0.3032 0.3068 0.2909 -29.54%
Adjusted Per Share Value based on latest NOSH - 292,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.66 17.12 11.83 7.57 3.70 14.82 11.18 -36.40%
EPS 1.45 3.93 3.04 2.00 0.95 3.54 2.52 -30.75%
DPS 0.00 2.23 1.12 0.00 0.00 0.91 0.83 -
NAPS 0.1915 0.1883 0.00 0.00 0.1691 0.1397 0.1202 36.29%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.43 1.21 2.42 2.12 2.28 2.28 1.79 -
P/RPS 28.13 7.88 11.42 15.62 34.36 7.01 6.62 161.65%
P/EPS 110.00 34.31 44.40 59.05 134.12 29.34 29.30 140.97%
EY 0.91 2.91 2.25 1.69 0.75 3.41 3.41 -58.45%
DY 0.00 1.65 0.83 0.00 0.00 0.88 1.12 -
P/NAPS 8.32 7.17 0.00 0.00 7.52 7.43 6.15 22.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 15/11/06 24/08/06 24/05/06 21/02/06 23/11/05 19/08/05 -
Price 1.38 1.15 1.22 2.42 2.18 2.33 2.24 -
P/RPS 27.15 7.49 5.75 17.83 32.85 7.16 8.28 120.23%
P/EPS 106.15 32.61 22.39 67.41 128.24 29.99 36.66 102.75%
EY 0.94 3.07 4.47 1.48 0.78 3.33 2.73 -50.77%
DY 0.00 1.74 1.64 0.00 0.00 0.86 0.89 -
P/NAPS 8.03 6.81 0.00 0.00 7.19 7.59 7.70 2.82%

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