[NOTION] YoY Quarter Result on 31-Mar-2008 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -13.09%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 53,929 56,709 28,242 35,274 28,278 20,316 17,815 20.26%
PBT 12,091 15,508 5,192 10,651 10,010 7,400 5,022 15.76%
Tax -1,266 -3,281 -678 -2,969 -2,144 -1,735 -1,462 -2.36%
NP 10,825 12,227 4,514 7,682 7,866 5,665 3,560 20.35%
-
NP to SH 10,825 12,252 4,607 7,625 7,662 5,535 4,526 15.63%
-
Tax Rate 10.47% 21.16% 13.06% 27.88% 21.42% 23.45% 29.11% -
Total Cost 43,104 44,482 23,728 27,592 20,412 14,651 14,255 20.24%
-
Net Worth 249,994 220,414 146,219 123,876 108,086 0 35,099 38.68%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,632 - - - - - - -
Div Payout % 42.80% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 249,994 220,414 146,219 123,876 108,086 0 35,099 38.68%
NOSH 154,422 152,009 708,769 586,538 584,885 292,857 184,734 -2.94%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.07% 21.56% 15.98% 21.78% 27.82% 27.88% 19.98% -
ROE 4.33% 5.56% 3.15% 6.16% 7.09% 0.00% 12.89% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 34.92 37.31 3.98 6.01 4.83 6.94 9.64 23.91%
EPS 7.01 8.06 0.65 1.30 1.31 0.94 2.45 19.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6189 1.45 0.2063 0.2112 0.1848 0.00 0.19 42.89%
Adjusted Per Share Value based on latest NOSH - 586,538
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.30 10.83 5.39 6.73 5.40 3.88 3.40 20.27%
EPS 2.07 2.34 0.88 1.46 1.46 1.06 0.86 15.75%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4208 0.2792 0.2365 0.2064 0.00 0.067 38.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 1.29 1.95 0.47 1.30 1.75 2.12 0.00 -
P/RPS 3.69 5.23 11.80 21.62 36.20 30.56 0.00 -
P/EPS 18.40 24.19 72.31 100.00 133.59 112.17 0.00 -
EY 5.43 4.13 1.38 1.00 0.75 0.89 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.34 2.28 6.16 9.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 24/05/06 14/06/05 -
Price 1.26 1.86 0.79 1.22 1.43 2.42 1.82 -
P/RPS 3.61 4.99 19.83 20.29 29.58 34.88 18.87 -24.08%
P/EPS 17.97 23.08 121.54 93.85 109.16 128.04 74.29 -21.05%
EY 5.56 4.33 0.82 1.07 0.92 0.78 1.35 26.59%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 3.83 5.78 7.74 0.00 9.58 -34.15%

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