[NOTION] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 47.32%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 225,316 181,108 122,672 118,984 77,740 0 -
PBT 72,404 34,548 42,756 42,816 25,932 0 -
Tax -16,432 -5,436 -6,780 -12,124 -6,016 0 -
NP 55,972 29,112 35,976 30,692 19,916 0 -
-
NP to SH 56,740 28,972 35,092 30,432 19,916 0 -
-
Tax Rate 22.69% 15.73% 15.86% 28.32% 23.20% - -
Total Cost 169,344 151,996 86,696 88,292 57,824 0 -
-
Net Worth 175,848 143,945 122,354 100,542 88,801 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 175,848 143,945 122,354 100,542 88,801 0 -
NOSH 140,724 703,203 584,866 585,230 292,882 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 24.84% 16.07% 29.33% 25.80% 25.62% 0.00% -
ROE 32.27% 20.13% 28.68% 30.27% 22.43% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 160.11 25.75 20.97 20.33 26.54 0.00 -
EPS 40.32 4.12 6.00 5.20 6.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2496 0.2047 0.2092 0.1718 0.3032 0.00 -
Adjusted Per Share Value based on latest NOSH - 585,230
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.90 34.49 23.36 22.66 14.80 0.00 -
EPS 10.80 5.52 6.68 5.79 3.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3348 0.2741 0.233 0.1915 0.1691 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.58 0.55 1.32 1.43 2.28 0.00 -
P/RPS 0.99 2.14 6.29 7.03 8.59 0.00 -
P/EPS 3.92 13.35 22.00 27.50 33.53 0.00 -
EY 25.52 7.49 4.55 3.64 2.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.69 6.31 8.32 7.52 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/10 19/02/09 26/02/08 12/02/07 21/02/06 - -
Price 1.62 0.55 1.25 1.38 2.18 0.00 -
P/RPS 1.01 2.14 5.96 6.79 8.21 0.00 -
P/EPS 4.02 13.35 20.83 26.54 32.06 0.00 -
EY 24.89 7.49 4.80 3.77 3.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.69 5.98 8.03 7.19 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