[NOTION] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 29.35%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 80,251 58,024 29,746 89,912 62,121 39,751 19,435 158.05%
PBT 22,940 20,714 10,704 25,076 19,932 13,883 6,483 132.74%
Tax -4,089 -5,175 -3,031 -4,093 -3,719 -3,125 -1,504 95.15%
NP 18,851 15,539 7,673 20,983 16,213 10,758 4,979 143.51%
-
NP to SH 18,404 15,270 7,608 20,657 15,970 10,514 4,979 139.63%
-
Tax Rate 17.82% 24.98% 28.32% 16.32% 18.66% 22.51% 23.20% -
Total Cost 61,400 42,485 22,073 68,929 45,908 28,993 14,456 162.96%
-
Net Worth 111,479 108,534 100,542 98,874 0 0 88,801 16.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 11,715 5,860 - - -
Div Payout % - - - 56.71% 36.70% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 111,479 108,534 100,542 98,874 0 0 88,801 16.42%
NOSH 586,114 587,307 585,230 585,751 293,027 292,869 292,882 59.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.49% 26.78% 25.80% 23.34% 26.10% 27.06% 25.62% -
ROE 16.51% 14.07% 7.57% 20.89% 0.00% 0.00% 5.61% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.69 9.88 5.08 15.35 21.20 13.57 6.64 62.20%
EPS 3.14 2.60 1.30 3.52 2.72 1.79 1.70 50.70%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.1902 0.1848 0.1718 0.1688 0.00 0.00 0.3032 -26.78%
Adjusted Per Share Value based on latest NOSH - 587,191
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.28 11.05 5.66 17.12 11.83 7.57 3.70 158.07%
EPS 3.50 2.91 1.45 3.93 3.04 2.00 0.95 139.11%
DPS 0.00 0.00 0.00 2.23 1.12 0.00 0.00 -
NAPS 0.2123 0.2067 0.1915 0.1883 0.00 0.00 0.1691 16.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.46 1.75 1.43 1.21 2.42 2.12 2.28 -
P/RPS 10.66 17.71 28.13 7.88 11.42 15.62 34.36 -54.26%
P/EPS 46.50 67.31 110.00 34.31 44.40 59.05 134.12 -50.74%
EY 2.15 1.49 0.91 2.91 2.25 1.69 0.75 102.18%
DY 0.00 0.00 0.00 1.65 0.83 0.00 0.00 -
P/NAPS 7.68 9.47 8.32 7.17 0.00 0.00 7.52 1.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 12/02/07 15/11/06 24/08/06 24/05/06 21/02/06 -
Price 1.15 1.43 1.38 1.15 1.22 2.42 2.18 -
P/RPS 8.40 14.47 27.15 7.49 5.75 17.83 32.85 -59.81%
P/EPS 36.62 55.00 106.15 32.61 22.39 67.41 128.24 -56.73%
EY 2.73 1.82 0.94 3.07 4.47 1.48 0.78 131.05%
DY 0.00 0.00 0.00 1.74 1.64 0.00 0.00 -
P/NAPS 6.05 7.74 8.03 6.81 0.00 0.00 7.19 -10.89%

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