[NOTION] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 96.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 81,613 79,112 59,677 39,079 17,815 0 -
PBT 24,826 22,448 16,394 10,765 5,022 0 -
Tax -4,754 -4,481 -3,091 -2,848 -1,462 0 -
NP 20,072 17,967 13,303 7,917 3,560 0 -
-
NP to SH 19,828 18,819 14,269 8,883 4,526 0 -
-
Tax Rate 19.15% 19.96% 18.85% 26.46% 29.11% - -
Total Cost 61,541 61,145 46,374 31,162 14,255 0 -
-
Net Worth 0 0 90,357 70,807 35,099 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,716 10,716 10,716 4,868 - - -
Div Payout % 54.05% 56.95% 75.10% 54.80% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 90,357 70,807 35,099 0 -
NOSH 292,857 292,882 292,417 243,407 184,734 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.59% 22.71% 22.29% 20.26% 19.98% 0.00% -
ROE 0.00% 0.00% 15.79% 12.55% 12.89% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.87 27.01 20.41 16.05 9.64 0.00 -
EPS 6.77 6.43 4.88 3.65 2.45 0.00 -
DPS 3.66 3.66 3.66 2.00 0.00 0.00 -
NAPS 0.00 0.00 0.309 0.2909 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 243,407
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.54 15.06 11.36 7.44 3.39 0.00 -
EPS 3.78 3.58 2.72 1.69 0.86 0.00 -
DPS 2.04 2.04 2.04 0.93 0.00 0.00 -
NAPS 0.00 0.00 0.1721 0.1348 0.0668 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 2.12 2.28 2.28 1.79 0.00 0.00 -
P/RPS 7.61 8.44 11.17 11.15 0.00 0.00 -
P/EPS 31.31 35.48 46.72 49.05 0.00 0.00 -
EY 3.19 2.82 2.14 2.04 0.00 0.00 -
DY 1.73 1.60 1.61 1.12 0.00 0.00 -
P/NAPS 0.00 0.00 7.38 6.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/05/06 21/02/06 - - - - -
Price 2.42 2.18 0.00 0.00 0.00 0.00 -
P/RPS 8.68 8.07 0.00 0.00 0.00 0.00 -
P/EPS 35.74 33.93 0.00 0.00 0.00 0.00 -
EY 2.80 2.95 0.00 0.00 0.00 0.00 -
DY 1.51 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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