[NOTION] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 44.64%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,436 65,942 30,668 104,491 80,251 58,024 29,746 122.22%
PBT 29,667 21,340 10,689 30,884 22,940 20,714 10,704 97.43%
Tax -5,558 -4,664 -1,695 -3,641 -4,089 -5,175 -3,031 49.87%
NP 24,109 16,676 8,994 27,243 18,851 15,539 7,673 114.67%
-
NP to SH 24,040 16,398 8,773 26,620 18,404 15,270 7,608 115.48%
-
Tax Rate 18.73% 21.86% 15.86% 11.79% 17.82% 24.98% 28.32% -
Total Cost 74,327 49,266 21,674 77,248 61,400 42,485 22,073 124.82%
-
Net Worth 131,457 123,687 122,354 113,956 111,479 108,534 100,542 19.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 12,322 - - - -
Div Payout % - - - 46.29% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 131,457 123,687 122,354 113,956 111,479 108,534 100,542 19.59%
NOSH 586,341 585,642 584,866 586,800 586,114 587,307 585,230 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.49% 25.29% 29.33% 26.07% 23.49% 26.78% 25.80% -
ROE 18.29% 13.26% 7.17% 23.36% 16.51% 14.07% 7.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.79 11.26 5.24 17.81 13.69 9.88 5.08 122.04%
EPS 4.10 2.80 1.50 3.78 3.14 2.60 1.30 115.21%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.2242 0.2112 0.2092 0.1942 0.1902 0.1848 0.1718 19.43%
Adjusted Per Share Value based on latest NOSH - 588,382
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.75 12.56 5.84 19.91 15.29 11.06 5.67 122.12%
EPS 4.58 3.12 1.67 5.07 3.51 2.91 1.45 115.42%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
NAPS 0.2505 0.2357 0.2331 0.2171 0.2124 0.2068 0.1916 19.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 1.30 1.32 1.16 1.46 1.75 1.43 -
P/RPS 7.21 11.55 25.17 6.51 10.66 17.71 28.13 -59.68%
P/EPS 29.51 46.43 88.00 25.57 46.50 67.31 110.00 -58.43%
EY 3.39 2.15 1.14 3.91 2.15 1.49 0.91 140.50%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 5.40 6.16 6.31 5.97 7.68 9.47 8.32 -25.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 13/05/08 26/02/08 21/11/07 23/08/07 22/05/07 12/02/07 -
Price 0.99 1.22 1.25 1.24 1.15 1.43 1.38 -
P/RPS 5.90 10.84 23.84 6.96 8.40 14.47 27.15 -63.88%
P/EPS 24.15 43.57 83.33 27.33 36.62 55.00 106.15 -62.76%
EY 4.14 2.30 1.20 3.66 2.73 1.82 0.94 168.93%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 4.42 5.78 5.98 6.39 6.05 7.74 8.03 -32.86%

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