[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -67.04%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 146,104 98,436 65,942 30,668 104,491 80,251 58,024 84.77%
PBT 40,833 29,667 21,340 10,689 30,884 22,940 20,714 57.02%
Tax -7,787 -5,558 -4,664 -1,695 -3,641 -4,089 -5,175 31.21%
NP 33,046 24,109 16,676 8,994 27,243 18,851 15,539 65.14%
-
NP to SH 32,892 24,040 16,398 8,773 26,620 18,404 15,270 66.55%
-
Tax Rate 19.07% 18.73% 21.86% 15.86% 11.79% 17.82% 24.98% -
Total Cost 113,058 74,327 49,266 21,674 77,248 61,400 42,485 91.69%
-
Net Worth 140,442 131,457 123,687 122,354 113,956 111,479 108,534 18.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,043 - - - 12,322 - - -
Div Payout % 21.41% - - - 46.29% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 140,442 131,457 123,687 122,354 113,956 111,479 108,534 18.69%
NOSH 704,325 586,341 585,642 584,866 586,800 586,114 587,307 12.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.62% 24.49% 25.29% 29.33% 26.07% 23.49% 26.78% -
ROE 23.42% 18.29% 13.26% 7.17% 23.36% 16.51% 14.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.74 16.79 11.26 5.24 17.81 13.69 9.88 63.72%
EPS 4.67 4.10 2.80 1.50 3.78 3.14 2.60 47.60%
DPS 1.00 0.00 0.00 0.00 2.10 0.00 0.00 -
NAPS 0.1994 0.2242 0.2112 0.2092 0.1942 0.1902 0.1848 5.18%
Adjusted Per Share Value based on latest NOSH - 584,866
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.82 18.74 12.56 5.84 19.90 15.28 11.05 84.75%
EPS 6.26 4.58 3.12 1.67 5.07 3.50 2.91 66.41%
DPS 1.34 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 0.2674 0.2503 0.2355 0.233 0.217 0.2123 0.2067 18.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.82 1.21 1.30 1.32 1.16 1.46 1.75 -
P/RPS 3.95 7.21 11.55 25.17 6.51 10.66 17.71 -63.12%
P/EPS 17.56 29.51 46.43 88.00 25.57 46.50 67.31 -59.07%
EY 5.70 3.39 2.15 1.14 3.91 2.15 1.49 144.00%
DY 1.22 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 4.11 5.40 6.16 6.31 5.97 7.68 9.47 -42.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 14/08/08 13/05/08 26/02/08 21/11/07 23/08/07 22/05/07 -
Price 0.58 0.99 1.22 1.25 1.24 1.15 1.43 -
P/RPS 2.80 5.90 10.84 23.84 6.96 8.40 14.47 -66.44%
P/EPS 12.42 24.15 43.57 83.33 27.33 36.62 55.00 -62.81%
EY 8.05 4.14 2.30 1.20 3.66 2.73 1.82 168.72%
DY 1.72 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 2.91 4.42 5.78 5.98 6.39 6.05 7.74 -47.81%

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