[NOTION] YoY TTM 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- 5.54%
YoY- 135.58%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 165,896 122,676 108,042 82,719 39,079 43.50%
PBT 37,719 37,611 29,371 25,132 10,765 36.78%
Tax -5,856 -5,110 -4,463 -3,962 -2,848 19.73%
NP 31,863 32,501 24,908 21,170 7,917 41.60%
-
NP to SH 31,816 32,256 24,378 20,927 8,883 37.53%
-
Tax Rate 15.53% 13.59% 15.20% 15.76% 26.46% -
Total Cost 134,033 90,175 83,134 61,549 31,162 43.97%
-
Net Worth 0 0 112,469 0 70,807 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,533 6,472 5,871 11,715 4,868 21.26%
Div Payout % 33.11% 20.07% 24.09% 55.98% 54.80% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 0 112,469 0 70,807 -
NOSH 701,708 587,846 591,320 293,333 243,407 30.27%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.21% 26.49% 23.05% 25.59% 20.26% -
ROE 0.00% 0.00% 21.68% 0.00% 12.55% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.64 20.87 18.27 28.20 16.05 10.15%
EPS 4.53 5.49 4.12 7.13 3.65 5.54%
DPS 1.50 1.10 1.00 4.00 2.00 -6.93%
NAPS 0.00 0.00 0.1902 0.00 0.2909 -
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 CAGR
RPS 31.59 23.36 20.57 15.75 7.44 43.51%
EPS 6.06 6.14 4.64 3.98 1.69 37.57%
DPS 2.01 1.23 1.12 2.23 0.93 21.23%
NAPS 0.00 0.00 0.2142 0.00 0.1348 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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 -
P/RPS 3.34 5.80 7.99 8.58 11.15 -26.00%
P/EPS 17.42 22.05 35.41 33.92 49.05 -22.78%
EY 5.74 4.53 2.82 2.95 2.04 29.49%
DY 1.90 0.91 0.68 1.65 1.12 14.11%
P/NAPS 0.00 0.00 7.68 0.00 6.15 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/09 14/08/08 23/08/07 24/08/06 - -
Price 0.99 0.99 1.15 1.22 0.00 -
P/RPS 4.19 4.74 6.29 4.33 0.00 -
P/EPS 21.83 18.04 27.89 17.10 0.00 -
EY 4.58 5.54 3.58 5.85 0.00 -
DY 1.52 1.11 0.87 3.28 0.00 -
P/NAPS 0.00 0.00 6.05 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