[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2008 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 86.91%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,277 146,104 98,436 65,942 30,668 104,491 80,251 -31.60%
PBT 8,637 40,833 29,667 21,340 10,689 30,884 22,940 -47.70%
Tax -1,359 -7,787 -5,558 -4,664 -1,695 -3,641 -4,089 -51.85%
NP 7,278 33,046 24,109 16,676 8,994 27,243 18,851 -46.82%
-
NP to SH 7,243 32,892 24,040 16,398 8,773 26,620 18,404 -46.14%
-
Tax Rate 15.73% 19.07% 18.73% 21.86% 15.86% 11.79% 17.82% -
Total Cost 37,999 113,058 74,327 49,266 21,674 77,248 61,400 -27.27%
-
Net Worth 143,945 140,442 131,457 123,687 122,354 113,956 111,479 18.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 7,043 - - - 12,322 - -
Div Payout % - 21.41% - - - 46.29% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,945 140,442 131,457 123,687 122,354 113,956 111,479 18.48%
NOSH 703,203 704,325 586,341 585,642 584,866 586,800 586,114 12.84%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.07% 22.62% 24.49% 25.29% 29.33% 26.07% 23.49% -
ROE 5.03% 23.42% 18.29% 13.26% 7.17% 23.36% 16.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.44 20.74 16.79 11.26 5.24 17.81 13.69 -39.37%
EPS 1.03 4.67 4.10 2.80 1.50 3.78 3.14 -52.27%
DPS 0.00 1.00 0.00 0.00 0.00 2.10 0.00 -
NAPS 0.2047 0.1994 0.2242 0.2112 0.2092 0.1942 0.1902 4.99%
Adjusted Per Share Value based on latest NOSH - 586,538
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.63 27.84 18.75 12.56 5.84 19.91 15.29 -31.58%
EPS 1.38 6.27 4.58 3.12 1.67 5.07 3.51 -46.18%
DPS 0.00 1.34 0.00 0.00 0.00 2.35 0.00 -
NAPS 0.2743 0.2676 0.2505 0.2357 0.2331 0.2171 0.2124 18.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.82 1.21 1.30 1.32 1.16 1.46 -
P/RPS 8.54 3.95 7.21 11.55 25.17 6.51 10.66 -13.68%
P/EPS 53.40 17.56 29.51 46.43 88.00 25.57 46.50 9.61%
EY 1.87 5.70 3.39 2.15 1.14 3.91 2.15 -8.84%
DY 0.00 1.22 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 2.69 4.11 5.40 6.16 6.31 5.97 7.68 -50.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 12/11/08 14/08/08 13/05/08 26/02/08 21/11/07 23/08/07 -
Price 0.55 0.58 0.99 1.22 1.25 1.24 1.15 -
P/RPS 8.54 2.80 5.90 10.84 23.84 6.96 8.40 1.10%
P/EPS 53.40 12.42 24.15 43.57 83.33 27.33 36.62 28.44%
EY 1.87 8.05 4.14 2.30 1.20 3.66 2.73 -22.20%
DY 0.00 1.72 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 2.69 2.91 4.42 5.78 5.98 6.39 6.05 -41.60%

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