[NOTION] YoY Cumulative 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- 86.91%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 113,910 113,038 73,519 65,942 58,024 39,751 37,426 20.37%
PBT 27,882 33,609 13,829 21,340 20,714 13,883 10,939 16.86%
Tax -3,608 -7,389 -2,037 -4,664 -5,175 -3,125 -7,379 -11.23%
NP 24,274 26,220 11,792 16,676 15,539 10,758 3,560 37.68%
-
NP to SH 24,234 26,387 11,850 16,398 15,270 10,514 8,901 18.15%
-
Tax Rate 12.94% 21.99% 14.73% 21.86% 24.98% 22.51% 67.46% -
Total Cost 89,636 86,818 61,727 49,266 42,485 28,993 33,866 17.60%
-
Net Worth 250,047 212,090 145,515 123,687 108,534 0 34,514 39.08%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,633 - - - - - - -
Div Payout % 19.12% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 250,047 212,090 145,515 123,687 108,534 0 34,514 39.08%
NOSH 154,455 146,269 705,357 585,642 587,307 292,869 181,653 -2.66%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.31% 23.20% 16.04% 25.29% 26.78% 27.06% 9.51% -
ROE 9.69% 12.44% 8.14% 13.26% 14.07% 0.00% 25.79% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 73.75 77.28 10.42 11.26 9.88 13.57 20.60 23.67%
EPS 15.69 18.04 1.68 2.80 2.60 1.79 4.90 21.39%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6189 1.45 0.2063 0.2112 0.1848 0.00 0.19 42.89%
Adjusted Per Share Value based on latest NOSH - 586,538
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 21.70 21.54 14.01 12.56 11.06 7.57 7.13 20.37%
EPS 4.62 5.03 2.26 3.12 2.91 2.00 1.70 18.12%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4041 0.2772 0.2357 0.2068 0.00 0.0658 39.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 1.29 1.95 0.47 1.30 1.75 2.12 0.00 -
P/RPS 1.75 2.52 4.51 11.55 17.71 15.62 0.00 -
P/EPS 8.22 10.81 27.98 46.43 67.31 59.05 0.00 -
EY 12.16 9.25 3.57 2.15 1.49 1.69 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.34 2.28 6.16 9.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 24/05/06 14/06/05 -
Price 1.26 1.86 0.79 1.22 1.43 2.42 1.82 -
P/RPS 1.71 2.41 7.58 10.84 14.47 17.83 8.83 -23.92%
P/EPS 8.03 10.31 47.02 43.57 55.00 67.41 37.14 -22.51%
EY 12.45 9.70 2.13 2.30 1.82 1.48 2.69 29.07%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 3.83 5.78 7.74 0.00 9.58 -34.15%

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