[NOTION] QoQ 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- 162.16%
YoY- 37.53%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,494 35,274 30,668 24,240 22,227 28,278 29,746 6.07%
PBT 8,327 10,651 10,689 7,944 2,226 10,010 10,704 -15.42%
Tax -894 -2,969 -1,695 448 1,086 -2,144 -3,031 -55.72%
NP 7,433 7,682 8,994 8,392 3,312 7,866 7,673 -2.09%
-
NP to SH 7,642 7,625 8,773 8,216 3,134 7,662 7,608 0.29%
-
Tax Rate 10.74% 27.88% 15.86% -5.64% -48.79% 21.42% 28.32% -
Total Cost 25,061 27,592 21,674 15,848 18,915 20,412 22,073 8.84%
-
Net Worth 131,795 123,876 122,354 114,263 112,469 108,086 100,542 19.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 6,472 - - - -
Div Payout % - - - 78.78% - - - -
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 131,795 123,876 122,354 114,263 112,469 108,086 100,542 19.79%
NOSH 587,846 586,538 584,866 588,382 591,320 584,885 585,230 0.29%
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 22.87% 21.78% 29.33% 34.62% 14.90% 27.82% 25.80% -
ROE 5.80% 6.16% 7.17% 7.19% 2.79% 7.09% 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 5.53 6.01 5.24 4.12 3.76 4.83 5.08 5.82%
EPS 1.30 1.30 1.50 1.17 0.53 1.31 1.30 0.00%
DPS 0.00 0.00 0.00 1.10 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 6.19 6.72 5.84 4.62 4.23 5.39 5.67 6.02%
EPS 1.46 1.45 1.67 1.57 0.60 1.46 1.45 0.45%
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.2511 0.236 0.2331 0.2177 0.2143 0.2059 0.1916 19.77%
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 21.89 21.62 25.17 28.16 38.84 36.20 28.13 -15.41%
P/EPS 93.08 100.00 88.00 83.07 275.47 133.59 110.00 -10.54%
EY 1.07 1.00 1.14 1.20 0.36 0.75 0.91 11.41%
DY 0.00 0.00 0.00 0.95 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 17.91 20.29 23.84 30.10 30.59 29.58 27.15 -24.23%
P/EPS 76.15 93.85 83.33 88.80 216.98 109.16 106.15 -19.87%
EY 1.31 1.07 1.20 1.13 0.46 0.92 0.94 24.79%
DY 0.00 0.00 0.00 0.89 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