[NOTION] YoY Quarter Result on 30-Sep-2006 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 9.49%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 54,481 47,668 24,240 27,791 19,113 0 -
PBT 16,436 11,166 7,944 6,431 5,868 0 -
Tax -3,360 -2,229 448 -374 -546 0 -
NP 13,076 8,937 8,392 6,057 5,322 0 -
-
NP to SH 12,961 8,852 8,216 5,974 5,322 0 -
-
Tax Rate 20.44% 19.96% -5.64% 5.82% 9.30% - -
Total Cost 41,405 38,731 15,848 21,734 13,791 0 -
-
Net Worth 818,573 140,086 114,263 99,117 89,713 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,606 7,025 6,472 5,871 - - -
Div Payout % 135.84% 79.37% 78.78% 98.29% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 818,573 140,086 114,263 99,117 89,713 0 -
NOSH 704,270 702,539 588,382 587,191 292,417 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 24.00% 18.75% 34.62% 21.79% 27.84% 0.00% -
ROE 1.58% 6.32% 7.19% 6.03% 5.93% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.74 6.79 4.12 4.73 6.54 0.00 -
EPS 9.21 1.26 1.17 1.02 1.82 0.00 -
DPS 2.50 1.00 1.10 1.00 0.00 0.00 -
NAPS 1.1623 0.1994 0.1942 0.1688 0.3068 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,191
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.40 9.10 4.63 5.31 3.65 0.00 -
EPS 2.47 1.69 1.57 1.14 1.02 0.00 -
DPS 3.36 1.34 1.24 1.12 0.00 0.00 -
NAPS 1.5629 0.2675 0.2182 0.1892 0.1713 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.24 0.82 1.16 1.21 2.28 0.00 -
P/RPS 16.03 12.09 28.16 25.57 34.88 0.00 -
P/EPS 67.38 65.08 83.07 118.93 125.27 0.00 -
EY 1.48 1.54 1.20 0.84 0.80 0.00 -
DY 2.02 1.22 0.95 0.83 0.00 0.00 -
P/NAPS 1.07 4.11 5.97 7.17 7.43 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 10/11/09 12/11/08 21/11/07 15/11/06 23/11/05 - -
Price 1.51 0.58 1.24 1.15 2.33 0.00 -
P/RPS 19.52 8.55 30.10 24.30 35.65 0.00 -
P/EPS 82.05 46.03 88.80 113.03 128.02 0.00 -
EY 1.22 2.17 1.13 0.88 0.78 0.00 -
DY 1.66 1.72 0.89 0.87 0.00 0.00 -
P/NAPS 1.30 2.91 6.39 6.81 7.59 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