[NOTION] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,112 59,677 39,079 17,815 0 -
PBT 22,448 16,394 10,765 5,022 0 -
Tax -4,481 -3,091 -2,848 -1,462 0 -
NP 17,967 13,303 7,917 3,560 0 -
-
NP to SH 18,819 14,269 8,883 4,526 0 -
-
Tax Rate 19.96% 18.85% 26.46% 29.11% - -
Total Cost 61,145 46,374 31,162 14,255 0 -
-
Net Worth 0 90,357 70,807 35,099 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,716 10,716 4,868 - - -
Div Payout % 56.95% 75.10% 54.80% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 90,357 70,807 35,099 0 -
NOSH 292,882 292,417 243,407 184,734 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.71% 22.29% 20.26% 19.98% 0.00% -
ROE 0.00% 15.79% 12.55% 12.89% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.01 20.41 16.05 9.64 0.00 -
EPS 6.43 4.88 3.65 2.45 0.00 -
DPS 3.66 3.66 2.00 0.00 0.00 -
NAPS 0.00 0.309 0.2909 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 184,734
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.07 11.37 7.45 3.39 0.00 -
EPS 3.59 2.72 1.69 0.86 0.00 -
DPS 2.04 2.04 0.93 0.00 0.00 -
NAPS 0.00 0.1722 0.1349 0.0669 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - -
Price 2.28 2.28 1.79 0.00 0.00 -
P/RPS 8.44 11.17 11.15 0.00 0.00 -
P/EPS 35.48 46.72 49.05 0.00 0.00 -
EY 2.82 2.14 2.04 0.00 0.00 -
DY 1.60 1.61 1.12 0.00 0.00 -
P/NAPS 0.00 7.38 6.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/02/06 - - - - -
Price 2.18 0.00 0.00 0.00 0.00 -
P/RPS 8.07 0.00 0.00 0.00 0.00 -
P/EPS 33.93 0.00 0.00 0.00 0.00 -
EY 2.95 0.00 0.00 0.00 0.00 -
DY 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 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