[NOTION] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 77,740 77,803 78,253 74,852 0 0 0 -
PBT 25,932 22,551 22,242 21,878 0 0 0 -
Tax -6,016 -9,311 -11,686 -14,758 0 0 0 -
NP 19,916 13,240 10,556 7,120 0 0 0 -
-
NP to SH 19,916 18,581 17,677 17,802 0 0 0 -
-
Tax Rate 23.20% 41.29% 52.54% 67.46% - - - -
Total Cost 57,824 64,563 67,697 67,732 0 0 0 -
-
Net Worth 88,801 73,367 63,121 34,514 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 4,782 5,786 - - - - -
Div Payout % - 25.74% 32.73% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 88,801 73,367 63,121 34,514 0 0 0 -
NOSH 292,882 239,137 216,988 181,653 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.62% 17.02% 13.49% 9.51% 0.00% 0.00% 0.00% -
ROE 22.43% 25.33% 28.01% 51.58% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.54 32.53 36.06 41.21 0.00 0.00 0.00 -
EPS 6.80 7.77 8.15 9.80 0.00 0.00 0.00 -
DPS 0.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.3032 0.3068 0.2909 0.19 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 184,734
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.80 14.82 14.90 14.25 0.00 0.00 0.00 -
EPS 3.79 3.54 3.37 3.39 0.00 0.00 0.00 -
DPS 0.00 0.91 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.1691 0.1397 0.1202 0.0657 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - - - -
Price 2.28 2.28 1.79 0.00 0.00 0.00 0.00 -
P/RPS 8.59 7.01 4.96 0.00 0.00 0.00 0.00 -
P/EPS 33.53 29.34 21.97 0.00 0.00 0.00 0.00 -
EY 2.98 3.41 4.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.88 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 7.52 7.43 6.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 19/08/05 14/06/05 - - - -
Price 2.18 2.33 2.24 1.82 0.00 0.00 0.00 -
P/RPS 8.21 7.16 6.21 4.42 0.00 0.00 0.00 -
P/EPS 32.06 29.99 27.50 18.57 0.00 0.00 0.00 -
EY 3.12 3.33 3.64 5.38 0.00 0.00 0.00 -
DY 0.00 0.86 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 7.19 7.59 7.70 9.58 0.00 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