[NOTION] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 8.66%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 212,228 153,681 112,409 108,185 81,613 17,815 64.09%
PBT 62,743 33,348 31,510 33,194 24,826 5,022 65.65%
Tax -12,340 -5,159 -3,130 -6,143 -4,754 -1,462 53.16%
NP 50,403 28,189 28,380 27,051 20,072 3,560 69.85%
-
NP to SH 50,714 28,371 27,748 26,700 19,828 4,526 62.09%
-
Tax Rate 19.67% 15.47% 9.93% 18.51% 19.15% 29.11% -
Total Cost 161,825 125,492 84,029 81,134 61,541 14,255 62.51%
-
Net Worth 220,414 0 0 108,086 0 35,099 44.37%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 21,115 7,025 6,472 11,738 10,716 - -
Div Payout % 41.64% 24.76% 23.32% 43.96% 54.05% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 220,414 0 0 108,086 0 35,099 44.37%
NOSH 152,009 708,769 586,538 584,885 292,857 184,734 -3.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 23.75% 18.34% 25.25% 25.00% 24.59% 19.98% -
ROE 23.01% 0.00% 0.00% 24.70% 0.00% 12.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 139.61 21.68 19.16 18.50 27.87 9.64 70.62%
EPS 33.36 4.00 4.73 4.56 6.77 2.45 68.53%
DPS 13.89 0.99 1.10 2.01 3.66 0.00 -
NAPS 1.45 0.00 0.00 0.1848 0.00 0.19 50.11%
Adjusted Per Share Value based on latest NOSH - 584,885
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 40.41 29.26 21.40 20.60 15.54 3.39 64.11%
EPS 9.66 5.40 5.28 5.08 3.78 0.86 62.17%
DPS 4.02 1.34 1.23 2.24 2.04 0.00 -
NAPS 0.4197 0.00 0.00 0.2058 0.00 0.0668 44.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 1.95 0.47 1.30 1.75 2.12 0.00 -
P/RPS 1.40 2.17 6.78 9.46 7.61 0.00 -
P/EPS 5.84 11.74 27.48 38.34 31.31 0.00 -
EY 17.11 8.52 3.64 2.61 3.19 0.00 -
DY 7.12 2.11 0.85 1.15 1.73 0.00 -
P/NAPS 1.34 0.00 0.00 9.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/04/10 12/05/09 13/05/08 22/05/07 24/05/06 - -
Price 1.86 0.79 1.22 1.43 2.42 0.00 -
P/RPS 1.33 3.64 6.37 7.73 8.68 0.00 -
P/EPS 5.58 19.74 25.79 31.33 35.74 0.00 -
EY 17.94 5.07 3.88 3.19 2.80 0.00 -
DY 7.47 1.25 0.90 1.40 1.51 0.00 -
P/NAPS 1.28 0.00 0.00 7.74 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