[NOTION] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -19.65%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 231,800 157,637 131,248 107,001 82,828 78,253 0 -
PBT 50,110 35,369 39,556 30,586 26,576 22,242 0 -
Tax -11,032 -4,837 -7,410 -5,452 -4,958 -11,686 0 -
NP 39,078 30,532 32,145 25,134 21,617 10,556 0 -
-
NP to SH 39,141 30,582 32,053 24,538 21,293 17,677 0 -
-
Tax Rate 22.02% 13.68% 18.73% 17.83% 18.66% 52.54% - -
Total Cost 192,721 127,105 99,102 81,866 61,210 67,697 0 -
-
Net Worth 216,891 154,437 131,457 111,478 0 63,121 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 4,690 - - 7,814 5,786 - -
Div Payout % - 15.34% - - 36.70% 32.73% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 216,891 154,437 131,457 111,478 0 63,121 0 -
NOSH 149,015 703,588 586,341 586,114 293,027 216,988 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.86% 19.37% 24.49% 23.49% 26.10% 13.49% 0.00% -
ROE 18.05% 19.80% 24.38% 22.01% 0.00% 28.01% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.55 22.40 22.38 18.26 28.27 36.06 0.00 -
EPS 26.27 4.35 5.47 4.19 3.63 8.15 0.00 -
DPS 0.00 0.67 0.00 0.00 2.67 2.67 0.00 -
NAPS 1.4555 0.2195 0.2242 0.1902 0.00 0.2909 0.00 -
Adjusted Per Share Value based on latest NOSH - 591,320
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.16 30.03 25.01 20.39 15.78 14.91 0.00 -
EPS 7.46 5.83 6.11 4.68 4.06 3.37 0.00 -
DPS 0.00 0.89 0.00 0.00 1.49 1.10 0.00 -
NAPS 0.4132 0.2942 0.2505 0.2124 0.00 0.1203 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 1.73 0.79 1.21 1.46 2.42 1.79 0.00 -
P/RPS 1.11 3.53 5.41 8.00 8.56 4.96 0.00 -
P/EPS 6.59 18.17 22.13 34.87 33.30 21.97 0.00 -
EY 15.18 5.50 4.52 2.87 3.00 4.55 0.00 -
DY 0.00 0.84 0.00 0.00 1.10 1.49 0.00 -
P/NAPS 1.19 3.60 5.40 7.68 0.00 6.15 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 19/08/05 - -
Price 1.28 0.99 0.99 1.15 1.22 2.24 0.00 -
P/RPS 0.82 4.42 4.42 6.30 4.32 6.21 0.00 -
P/EPS 4.87 22.78 18.11 27.47 16.79 27.50 0.00 -
EY 20.52 4.39 5.52 3.64 5.96 3.64 0.00 -
DY 0.00 0.67 0.00 0.00 2.19 1.19 0.00 -
P/NAPS 0.88 4.51 4.42 6.05 0.00 7.70 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