[NOTION] YoY TTM Result on 30-Jun-2005 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 96.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 122,676 108,042 82,719 39,079 46.37%
PBT 37,611 29,371 25,132 10,765 51.68%
Tax -5,110 -4,463 -3,962 -2,848 21.49%
NP 32,501 24,908 21,170 7,917 60.05%
-
NP to SH 32,256 24,378 20,927 8,883 53.64%
-
Tax Rate 13.59% 15.20% 15.76% 26.46% -
Total Cost 90,175 83,134 61,549 31,162 42.45%
-
Net Worth 0 112,469 0 70,807 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,472 5,871 11,715 4,868 9.94%
Div Payout % 20.07% 24.09% 55.98% 54.80% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 112,469 0 70,807 -
NOSH 587,846 591,320 293,333 243,407 34.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.49% 23.05% 25.59% 20.26% -
ROE 0.00% 21.68% 0.00% 12.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.87 18.27 28.20 16.05 9.13%
EPS 5.49 4.12 7.13 3.65 14.56%
DPS 1.10 1.00 4.00 2.00 -18.05%
NAPS 0.00 0.1902 0.00 0.2909 -
Adjusted Per Share Value based on latest NOSH - 243,407
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.36 20.57 15.75 7.44 46.38%
EPS 6.14 4.64 3.98 1.69 53.67%
DPS 1.23 1.12 2.23 0.93 9.75%
NAPS 0.00 0.2142 0.00 0.1348 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.21 1.46 2.42 1.79 -
P/RPS 5.80 7.99 8.58 11.15 -19.56%
P/EPS 22.05 35.41 33.92 49.05 -23.37%
EY 4.53 2.82 2.95 2.04 30.43%
DY 0.91 0.68 1.65 1.12 -6.68%
P/NAPS 0.00 7.68 0.00 6.15 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 14/08/08 23/08/07 24/08/06 - -
Price 0.99 1.15 1.22 0.00 -
P/RPS 4.74 6.29 4.33 0.00 -
P/EPS 18.04 27.89 17.10 0.00 -
EY 5.54 3.58 5.85 0.00 -
DY 1.11 0.87 3.28 0.00 -
P/NAPS 0.00 6.05 0.00 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