[NOTION] QoQ Quarter Result on 31-Mar-2008 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -13.09%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,277 47,668 32,494 35,274 30,668 24,240 22,227 60.34%
PBT 8,637 11,166 8,327 10,651 10,689 7,944 2,226 145.90%
Tax -1,359 -2,229 -894 -2,969 -1,695 448 1,086 -
NP 7,278 8,937 7,433 7,682 8,994 8,392 3,312 68.62%
-
NP to SH 7,243 8,852 7,642 7,625 8,773 8,216 3,134 74.35%
-
Tax Rate 15.73% 19.96% 10.74% 27.88% 15.86% -5.64% -48.79% -
Total Cost 37,999 38,731 25,061 27,592 21,674 15,848 18,915 58.87%
-
Net Worth 143,945 140,086 131,795 123,876 122,354 114,263 112,469 17.79%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 7,025 - - - 6,472 - -
Div Payout % - 79.37% - - - 78.78% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,945 140,086 131,795 123,876 122,354 114,263 112,469 17.79%
NOSH 703,203 702,539 587,846 586,538 584,866 588,382 591,320 12.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.07% 18.75% 22.87% 21.78% 29.33% 34.62% 14.90% -
ROE 5.03% 6.32% 5.80% 6.16% 7.17% 7.19% 2.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.44 6.79 5.53 6.01 5.24 4.12 3.76 42.91%
EPS 1.03 1.26 1.30 1.30 1.50 1.17 0.53 55.41%
DPS 0.00 1.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 0.2047 0.1994 0.2242 0.2112 0.2092 0.1942 0.1902 4.99%
Adjusted Per Share Value based on latest NOSH - 586,538
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.62 9.08 6.19 6.72 5.84 4.62 4.23 60.38%
EPS 1.38 1.69 1.46 1.45 1.67 1.56 0.60 73.80%
DPS 0.00 1.34 0.00 0.00 0.00 1.23 0.00 -
NAPS 0.2741 0.2667 0.251 0.2359 0.233 0.2176 0.2142 17.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.82 1.21 1.30 1.32 1.16 1.46 -
P/RPS 8.54 12.09 21.89 21.62 25.17 28.16 38.84 -63.40%
P/EPS 53.40 65.08 93.08 100.00 88.00 83.07 275.47 -66.33%
EY 1.87 1.54 1.07 1.00 1.14 1.20 0.36 198.44%
DY 0.00 1.22 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 2.69 4.11 5.40 6.16 6.31 5.97 7.68 -50.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 12/11/08 14/08/08 13/05/08 26/02/08 21/11/07 23/08/07 -
Price 0.55 0.58 0.99 1.22 1.25 1.24 1.15 -
P/RPS 8.54 8.55 17.91 20.29 23.84 30.10 30.59 -57.11%
P/EPS 53.40 46.03 76.15 93.85 83.33 88.80 216.98 -60.56%
EY 1.87 2.17 1.31 1.07 1.20 1.13 0.46 153.63%
DY 0.00 1.72 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 2.69 2.91 4.42 5.78 5.98 6.39 6.05 -41.60%

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