[NOTION] YoY Quarter Result on 30-Jun-2008 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 0.22%
YoY- 143.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 60,891 60,812 44,709 32,494 22,227 22,370 21,264 19.15%
PBT 13,137 3,974 12,698 8,327 2,226 6,049 5,743 14.77%
Tax -2,952 -885 -1,591 -894 1,086 -594 -1,386 13.42%
NP 10,185 3,089 11,107 7,433 3,312 5,455 4,357 15.19%
-
NP to SH 10,127 2,969 11,087 7,642 3,134 5,456 4,357 15.08%
-
Tax Rate 22.47% 22.27% 12.53% 10.74% -48.79% 9.82% 24.13% -
Total Cost 50,706 57,723 33,602 25,061 18,915 16,915 16,907 20.07%
-
Net Worth 256,061 225,071 154,025 131,795 112,469 0 70,807 23.88%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 3,508 - - 5,866 4,868 -
Div Payout % - - 31.65% - - 107.53% 111.73% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 256,061 225,071 154,025 131,795 112,469 0 70,807 23.88%
NOSH 154,375 154,635 701,708 587,846 591,320 293,333 243,407 -7.30%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.73% 5.08% 24.84% 22.87% 14.90% 24.39% 20.49% -
ROE 3.95% 1.32% 7.20% 5.80% 2.79% 0.00% 6.15% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.44 39.33 6.37 5.53 3.76 7.63 8.74 28.53%
EPS 6.56 1.92 1.58 1.30 0.53 0.93 1.79 24.15%
DPS 0.00 0.00 0.50 0.00 0.00 2.00 2.00 -
NAPS 1.6587 1.4555 0.2195 0.2242 0.1902 0.00 0.2909 33.64%
Adjusted Per Share Value based on latest NOSH - 587,846
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.60 11.59 8.52 6.19 4.23 4.26 4.05 19.16%
EPS 1.93 0.57 2.11 1.46 0.60 1.04 0.83 15.09%
DPS 0.00 0.00 0.67 0.00 0.00 1.12 0.93 -
NAPS 0.4879 0.4288 0.2935 0.2511 0.2143 0.00 0.1349 23.88%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.27 1.73 0.79 1.21 1.46 2.42 1.79 -
P/RPS 3.22 4.40 12.40 21.89 38.84 31.73 20.49 -26.52%
P/EPS 19.36 90.10 50.00 93.08 275.47 130.11 100.00 -23.93%
EY 5.17 1.11 2.00 1.07 0.36 0.77 1.00 31.48%
DY 0.00 0.00 0.63 0.00 0.00 0.83 1.12 -
P/NAPS 0.77 1.19 3.60 5.40 7.68 0.00 6.15 -29.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 19/08/05 -
Price 1.15 1.28 0.99 0.99 1.15 1.22 2.24 -
P/RPS 2.92 3.25 15.54 17.91 30.59 16.00 25.64 -30.36%
P/EPS 17.53 66.67 62.66 76.15 216.98 65.59 125.14 -27.92%
EY 5.70 1.50 1.60 1.31 0.46 1.52 0.80 38.69%
DY 0.00 0.00 0.51 0.00 0.00 1.64 0.89 -
P/NAPS 0.69 0.88 4.51 4.42 6.05 0.00 7.70 -33.09%

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