[NOTION] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 1.26%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 157,637 131,248 107,001 82,828 78,253 0 -
PBT 35,369 39,556 30,586 26,576 22,242 0 -
Tax -4,837 -7,410 -5,452 -4,958 -11,686 0 -
NP 30,532 32,145 25,134 21,617 10,556 0 -
-
NP to SH 30,582 32,053 24,538 21,293 17,677 0 -
-
Tax Rate 13.68% 18.73% 17.83% 18.66% 52.54% - -
Total Cost 127,105 99,102 81,866 61,210 67,697 0 -
-
Net Worth 154,437 131,457 111,478 0 63,121 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,690 - - 7,814 5,786 - -
Div Payout % 15.34% - - 36.70% 32.73% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 154,437 131,457 111,478 0 63,121 0 -
NOSH 703,588 586,341 586,114 293,027 216,988 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.37% 24.49% 23.49% 26.10% 13.49% 0.00% -
ROE 19.80% 24.38% 22.01% 0.00% 28.01% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.40 22.38 18.26 28.27 36.06 0.00 -
EPS 4.35 5.47 4.19 3.63 8.15 0.00 -
DPS 0.67 0.00 0.00 2.67 2.67 0.00 -
NAPS 0.2195 0.2242 0.1902 0.00 0.2909 0.00 -
Adjusted Per Share Value based on latest NOSH - 293,333
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.03 25.01 20.39 15.78 14.91 0.00 -
EPS 5.83 6.11 4.68 4.06 3.37 0.00 -
DPS 0.89 0.00 0.00 1.49 1.10 0.00 -
NAPS 0.2942 0.2505 0.2124 0.00 0.1203 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.79 1.21 1.46 2.42 1.79 0.00 -
P/RPS 3.53 5.41 8.00 8.56 4.96 0.00 -
P/EPS 18.17 22.13 34.87 33.30 21.97 0.00 -
EY 5.50 4.52 2.87 3.00 4.55 0.00 -
DY 0.84 0.00 0.00 1.10 1.49 0.00 -
P/NAPS 3.60 5.40 7.68 0.00 6.15 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/09 14/08/08 23/08/07 24/08/06 19/08/05 - -
Price 0.99 0.99 1.15 1.22 2.24 0.00 -
P/RPS 4.42 4.42 6.30 4.32 6.21 0.00 -
P/EPS 22.78 18.11 27.47 16.79 27.50 0.00 -
EY 4.39 5.52 3.64 5.96 3.64 0.00 -
DY 0.67 0.00 0.00 2.19 1.19 0.00 -
P/NAPS 4.51 4.42 6.05 0.00 7.70 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