[NOTION] QoQ Quarter Result on 30-Jun-2005 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -3.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,316 19,435 19,113 21,264 17,815 0 0 -
PBT 7,400 6,483 5,868 5,743 5,022 0 0 -
Tax -1,735 -1,504 -546 -1,386 -1,462 0 0 -
NP 5,665 4,979 5,322 4,357 3,560 0 0 -
-
NP to SH 5,535 4,979 5,322 4,357 4,526 0 0 -
-
Tax Rate 23.45% 23.20% 9.30% 24.13% 29.11% - - -
Total Cost 14,651 14,456 13,791 16,907 14,255 0 0 -
-
Net Worth 0 88,801 89,713 70,807 35,099 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 4,868 - - - -
Div Payout % - - - 111.73% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 88,801 89,713 70,807 35,099 0 0 -
NOSH 292,857 292,882 292,417 243,407 184,734 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 27.88% 25.62% 27.84% 20.49% 19.98% 0.00% 0.00% -
ROE 0.00% 5.61% 5.93% 6.15% 12.89% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.94 6.64 6.54 8.74 9.64 0.00 0.00 -
EPS 0.94 1.70 1.82 1.79 2.45 0.00 0.00 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.3032 0.3068 0.2909 0.19 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 243,407
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.87 3.70 3.64 4.05 3.39 0.00 0.00 -
EPS 1.05 0.95 1.01 0.83 0.86 0.00 0.00 -
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 0.00 0.1691 0.1708 0.1348 0.0668 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 2.12 2.28 2.28 1.79 0.00 0.00 0.00 -
P/RPS 30.56 34.36 34.88 20.49 0.00 0.00 0.00 -
P/EPS 112.17 134.12 125.27 100.00 0.00 0.00 0.00 -
EY 0.89 0.75 0.80 1.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.00 7.52 7.43 6.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 21/02/06 23/11/05 19/08/05 14/06/05 - - -
Price 2.42 2.18 2.33 2.24 1.82 0.00 0.00 -
P/RPS 34.88 32.85 35.65 25.64 18.87 0.00 0.00 -
P/EPS 128.04 128.24 128.02 125.14 74.29 0.00 0.00 -
EY 0.78 0.78 0.78 0.80 1.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 0.00 7.19 7.59 7.70 9.58 0.00 0.00 -

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