[NOTION] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 20.52%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 173,850 118,228 98,436 80,251 62,121 58,690 0 -
PBT 37,583 26,527 29,667 22,940 19,932 16,682 0 -
Tax -8,274 -3,628 -5,558 -4,089 -3,719 -8,765 0 -
NP 29,309 22,899 24,109 18,851 16,213 7,917 0 -
-
NP to SH 29,356 22,937 24,040 18,404 15,970 13,258 0 -
-
Tax Rate 22.02% 13.68% 18.73% 17.82% 18.66% 52.54% - -
Total Cost 144,541 95,329 74,327 61,400 45,908 50,773 0 -
-
Net Worth 216,891 154,437 131,457 111,479 0 63,121 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 3,517 - - 5,860 4,339 - -
Div Payout % - 15.34% - - 36.70% 32.73% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 216,891 154,437 131,457 111,479 0 63,121 0 -
NOSH 149,015 703,588 586,341 586,114 293,027 216,988 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.86% 19.37% 24.49% 23.49% 26.10% 13.49% 0.00% -
ROE 13.53% 14.85% 18.29% 16.51% 0.00% 21.00% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 116.67 16.80 16.79 13.69 21.20 27.05 0.00 -
EPS 19.70 3.26 4.10 3.14 2.72 6.11 0.00 -
DPS 0.00 0.50 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.4555 0.2195 0.2242 0.1902 0.00 0.2909 0.00 -
Adjusted Per Share Value based on latest NOSH - 591,320
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.12 22.53 18.75 15.29 11.84 11.18 0.00 -
EPS 5.59 4.37 4.58 3.51 3.04 2.53 0.00 -
DPS 0.00 0.67 0.00 0.00 1.12 0.83 0.00 -
NAPS 0.4132 0.2942 0.2505 0.2124 0.00 0.1203 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 1.73 0.79 1.21 1.46 2.42 1.79 0.00 -
P/RPS 1.48 4.70 7.21 10.66 11.42 6.62 0.00 -
P/EPS 8.78 24.23 29.51 46.50 44.40 29.30 0.00 -
EY 11.39 4.13 3.39 2.15 2.25 3.41 0.00 -
DY 0.00 0.63 0.00 0.00 0.83 1.12 0.00 -
P/NAPS 1.19 3.60 5.40 7.68 0.00 6.15 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 19/08/05 - -
Price 1.28 0.99 0.99 1.15 1.22 2.24 0.00 -
P/RPS 1.10 5.89 5.90 8.40 5.75 8.28 0.00 -
P/EPS 6.50 30.37 24.15 36.62 22.39 36.66 0.00 -
EY 15.39 3.29 4.14 2.73 4.47 2.73 0.00 -
DY 0.00 0.51 0.00 0.00 1.64 0.89 0.00 -
P/NAPS 0.88 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