[NOTION] QoQ Cumulative Quarter Result on 30-Sep-2008 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 36.82%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,228 73,519 45,277 146,104 98,436 65,942 30,668 146.06%
PBT 26,527 13,829 8,637 40,833 29,667 21,340 10,689 83.40%
Tax -3,628 -2,037 -1,359 -7,787 -5,558 -4,664 -1,695 66.16%
NP 22,899 11,792 7,278 33,046 24,109 16,676 8,994 86.56%
-
NP to SH 22,937 11,850 7,243 32,892 24,040 16,398 8,773 89.89%
-
Tax Rate 13.68% 14.73% 15.73% 19.07% 18.73% 21.86% 15.86% -
Total Cost 95,329 61,727 37,999 113,058 74,327 49,266 21,674 168.68%
-
Net Worth 154,437 145,515 143,945 140,442 131,457 123,687 122,354 16.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,517 - - 7,043 - - - -
Div Payout % 15.34% - - 21.41% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,437 145,515 143,945 140,442 131,457 123,687 122,354 16.81%
NOSH 703,588 705,357 703,203 704,325 586,341 585,642 584,866 13.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.37% 16.04% 16.07% 22.62% 24.49% 25.29% 29.33% -
ROE 14.85% 8.14% 5.03% 23.42% 18.29% 13.26% 7.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.80 10.42 6.44 20.74 16.79 11.26 5.24 117.58%
EPS 3.26 1.68 1.03 4.67 4.10 2.80 1.50 67.86%
DPS 0.50 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2195 0.2063 0.2047 0.1994 0.2242 0.2112 0.2092 3.25%
Adjusted Per Share Value based on latest NOSH - 702,539
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.69 14.11 8.69 28.04 18.89 12.66 5.89 145.94%
EPS 4.40 2.27 1.39 6.31 4.61 3.15 1.68 90.11%
DPS 0.68 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.2964 0.2793 0.2763 0.2696 0.2523 0.2374 0.2349 16.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.79 0.47 0.55 0.82 1.21 1.30 1.32 -
P/RPS 4.70 4.51 8.54 3.95 7.21 11.55 25.17 -67.36%
P/EPS 24.23 27.98 53.40 17.56 29.51 46.43 88.00 -57.70%
EY 4.13 3.57 1.87 5.70 3.39 2.15 1.14 136.06%
DY 0.63 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 3.60 2.28 2.69 4.11 5.40 6.16 6.31 -31.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 12/05/09 19/02/09 12/11/08 14/08/08 13/05/08 26/02/08 -
Price 0.99 0.79 0.55 0.58 0.99 1.22 1.25 -
P/RPS 5.89 7.58 8.54 2.80 5.90 10.84 23.84 -60.65%
P/EPS 30.37 47.02 53.40 12.42 24.15 43.57 83.33 -49.00%
EY 3.29 2.13 1.87 8.05 4.14 2.30 1.20 96.00%
DY 0.51 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 4.51 3.83 2.69 2.91 4.42 5.78 5.98 -17.15%

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