[NOTION] QoQ 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
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 65,942 30,668 104,491 80,251 58,024 29,746 89,912 -18.65%
PBT 21,340 10,689 30,884 22,940 20,714 10,704 25,076 -10.18%
Tax -4,664 -1,695 -3,641 -4,089 -5,175 -3,031 -4,093 9.08%
NP 16,676 8,994 27,243 18,851 15,539 7,673 20,983 -14.18%
-
NP to SH 16,398 8,773 26,620 18,404 15,270 7,608 20,657 -14.25%
-
Tax Rate 21.86% 15.86% 11.79% 17.82% 24.98% 28.32% 16.32% -
Total Cost 49,266 21,674 77,248 61,400 42,485 22,073 68,929 -20.04%
-
Net Worth 123,687 122,354 113,956 111,479 108,534 100,542 98,874 16.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 12,322 - - - 11,715 -
Div Payout % - - 46.29% - - - 56.71% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 123,687 122,354 113,956 111,479 108,534 100,542 98,874 16.08%
NOSH 585,642 584,866 586,800 586,114 587,307 585,230 585,751 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.29% 29.33% 26.07% 23.49% 26.78% 25.80% 23.34% -
ROE 13.26% 7.17% 23.36% 16.51% 14.07% 7.57% 20.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.26 5.24 17.81 13.69 9.88 5.08 15.35 -18.64%
EPS 2.80 1.50 3.78 3.14 2.60 1.30 3.52 -14.13%
DPS 0.00 0.00 2.10 0.00 0.00 0.00 2.00 -
NAPS 0.2112 0.2092 0.1942 0.1902 0.1848 0.1718 0.1688 16.09%
Adjusted Per Share Value based on latest NOSH - 591,320
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.59 5.86 19.95 15.32 11.08 5.68 17.17 -18.66%
EPS 3.13 1.67 5.08 3.51 2.92 1.45 3.94 -14.21%
DPS 0.00 0.00 2.35 0.00 0.00 0.00 2.24 -
NAPS 0.2362 0.2336 0.2176 0.2128 0.2072 0.192 0.1888 16.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.32 1.16 1.46 1.75 1.43 1.21 -
P/RPS 11.55 25.17 6.51 10.66 17.71 28.13 7.88 29.00%
P/EPS 46.43 88.00 25.57 46.50 67.31 110.00 34.31 22.32%
EY 2.15 1.14 3.91 2.15 1.49 0.91 2.91 -18.25%
DY 0.00 0.00 1.81 0.00 0.00 0.00 1.65 -
P/NAPS 6.16 6.31 5.97 7.68 9.47 8.32 7.17 -9.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 26/02/08 21/11/07 23/08/07 22/05/07 12/02/07 15/11/06 -
Price 1.22 1.25 1.24 1.15 1.43 1.38 1.15 -
P/RPS 10.84 23.84 6.96 8.40 14.47 27.15 7.49 27.91%
P/EPS 43.57 83.33 27.33 36.62 55.00 106.15 32.61 21.28%
EY 2.30 1.20 3.66 2.73 1.82 0.94 3.07 -17.49%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.74 -
P/NAPS 5.78 5.98 6.39 6.05 7.74 8.03 6.81 -10.34%

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