[NOTION] QoQ 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- 15.83%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,709 28,242 45,277 47,668 32,494 35,274 30,668 28.59%
PBT 12,698 5,192 8,637 11,166 8,327 10,651 10,689 12.17%
Tax -1,591 -678 -1,359 -2,229 -894 -2,969 -1,695 -4.13%
NP 11,107 4,514 7,278 8,937 7,433 7,682 8,994 15.12%
-
NP to SH 11,087 4,607 7,243 8,852 7,642 7,625 8,773 16.90%
-
Tax Rate 12.53% 13.06% 15.73% 19.96% 10.74% 27.88% 15.86% -
Total Cost 33,602 23,728 37,999 38,731 25,061 27,592 21,674 33.98%
-
Net Worth 154,025 146,219 143,945 140,086 131,795 123,876 122,354 16.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,508 - - 7,025 - - - -
Div Payout % 31.65% - - 79.37% - - - -
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 154,025 146,219 143,945 140,086 131,795 123,876 122,354 16.60%
NOSH 701,708 708,769 703,203 702,539 587,846 586,538 584,866 12.92%
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 24.84% 15.98% 16.07% 18.75% 22.87% 21.78% 29.33% -
ROE 7.20% 3.15% 5.03% 6.32% 5.80% 6.16% 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 6.37 3.98 6.44 6.79 5.53 6.01 5.24 13.91%
EPS 1.58 0.65 1.03 1.26 1.30 1.30 1.50 3.52%
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 8.52 5.38 8.63 9.09 6.19 6.72 5.85 28.51%
EPS 2.11 0.88 1.38 1.69 1.46 1.45 1.67 16.88%
DPS 0.67 0.00 0.00 1.34 0.00 0.00 0.00 -
NAPS 0.2936 0.2787 0.2744 0.267 0.2512 0.2361 0.2332 16.61%
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 12.40 11.80 8.54 12.09 21.89 21.62 25.17 -37.64%
P/EPS 50.00 72.31 53.40 65.08 93.08 100.00 88.00 -31.42%
EY 2.00 1.38 1.87 1.54 1.07 1.00 1.14 45.51%
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 15.54 19.83 8.54 8.55 17.91 20.29 23.84 -24.84%
P/EPS 62.66 121.54 53.40 46.03 76.15 93.85 83.33 -17.32%
EY 1.60 0.82 1.87 2.17 1.31 1.07 1.20 21.16%
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