[NOTION] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 6.78%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,668 32,494 35,274 30,668 24,240 22,227 28,278 41.50%
PBT 11,166 8,327 10,651 10,689 7,944 2,226 10,010 7.53%
Tax -2,229 -894 -2,969 -1,695 448 1,086 -2,144 2.61%
NP 8,937 7,433 7,682 8,994 8,392 3,312 7,866 8.85%
-
NP to SH 8,852 7,642 7,625 8,773 8,216 3,134 7,662 10.07%
-
Tax Rate 19.96% 10.74% 27.88% 15.86% -5.64% -48.79% 21.42% -
Total Cost 38,731 25,061 27,592 21,674 15,848 18,915 20,412 53.08%
-
Net Worth 140,086 131,795 123,876 122,354 114,263 112,469 108,086 18.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,025 - - - 6,472 - - -
Div Payout % 79.37% - - - 78.78% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 140,086 131,795 123,876 122,354 114,263 112,469 108,086 18.81%
NOSH 702,539 587,846 586,538 584,866 588,382 591,320 584,885 12.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.75% 22.87% 21.78% 29.33% 34.62% 14.90% 27.82% -
ROE 6.32% 5.80% 6.16% 7.17% 7.19% 2.79% 7.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.79 5.53 6.01 5.24 4.12 3.76 4.83 25.41%
EPS 1.26 1.30 1.30 1.50 1.17 0.53 1.31 -2.55%
DPS 1.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.1994 0.2242 0.2112 0.2092 0.1942 0.1902 0.1848 5.18%
Adjusted Per Share Value based on latest NOSH - 584,866
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.08 6.19 6.72 5.84 4.62 4.23 5.39 41.44%
EPS 1.69 1.46 1.45 1.67 1.57 0.60 1.46 10.21%
DPS 1.34 0.00 0.00 0.00 1.23 0.00 0.00 -
NAPS 0.2669 0.2511 0.236 0.2331 0.2177 0.2143 0.2059 18.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.82 1.21 1.30 1.32 1.16 1.46 1.75 -
P/RPS 12.09 21.89 21.62 25.17 28.16 38.84 36.20 -51.76%
P/EPS 65.08 93.08 100.00 88.00 83.07 275.47 133.59 -38.00%
EY 1.54 1.07 1.00 1.14 1.20 0.36 0.75 61.33%
DY 1.22 0.00 0.00 0.00 0.95 0.00 0.00 -
P/NAPS 4.11 5.40 6.16 6.31 5.97 7.68 9.47 -42.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 14/08/08 13/05/08 26/02/08 21/11/07 23/08/07 22/05/07 -
Price 0.58 0.99 1.22 1.25 1.24 1.15 1.43 -
P/RPS 8.55 17.91 20.29 23.84 30.10 30.59 29.58 -56.18%
P/EPS 46.03 76.15 93.85 83.33 88.80 216.98 109.16 -43.67%
EY 2.17 1.31 1.07 1.20 1.13 0.46 0.92 76.91%
DY 1.72 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 2.91 4.42 5.78 5.98 6.39 6.05 7.74 -47.81%

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