[NOTION] QoQ Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 25.46%
YoY- 1681.46%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 118,678 58,288 272,195 204,344 136,566 68,076 230,707 -35.82%
PBT -2,240 -26,742 15,266 15,066 14,571 8,974 17,757 -
Tax -8,685 -2,166 -2,664 -1,420 -3,694 -2,534 -12,080 -19.76%
NP -10,925 -28,908 12,602 13,646 10,877 6,440 5,677 -
-
NP to SH -10,925 -28,908 12,602 13,646 10,877 6,440 5,677 -
-
Tax Rate - - 17.45% 9.43% 25.35% 28.24% 68.03% -
Total Cost 129,603 87,196 259,593 190,698 125,689 61,636 225,030 -30.80%
-
Net Worth 345,282 328,055 355,861 358,661 297,600 296,061 288,364 12.77%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 9,919 9,912 6,042 2,012 2,676 -
Div Payout % - - 78.71% 72.64% 55.56% 31.24% 47.14% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 345,282 328,055 355,861 358,661 297,600 296,061 288,364 12.77%
NOSH 332,002 330,633 330,633 330,411 268,567 270,418 267,623 15.46%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -9.21% -49.60% 4.63% 6.68% 7.96% 9.46% 2.46% -
ROE -3.16% -8.81% 3.54% 3.80% 3.65% 2.18% 1.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 35.75 17.63 82.33 61.85 50.85 25.38 86.21 -44.42%
EPS -3.29 -8.74 3.81 4.13 4.05 2.40 2.12 -
DPS 0.00 0.00 3.00 3.00 2.25 0.75 1.00 -
NAPS 1.04 0.9922 1.0763 1.0855 1.1081 1.1036 1.0775 -2.33%
Adjusted Per Share Value based on latest NOSH - 329,642
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.61 11.11 51.86 38.93 26.02 12.97 43.96 -35.83%
EPS -2.08 -5.51 2.40 2.60 2.07 1.23 1.08 -
DPS 0.00 0.00 1.89 1.89 1.15 0.38 0.51 -
NAPS 0.6579 0.625 0.678 0.6833 0.567 0.5641 0.5494 12.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.595 0.635 1.01 1.14 1.20 0.455 0.36 -
P/RPS 1.66 3.60 1.23 1.84 2.36 1.79 0.42 150.18%
P/EPS -18.08 -7.26 26.50 27.60 29.63 18.95 16.97 -
EY -5.53 -13.77 3.77 3.62 3.38 5.28 5.89 -
DY 0.00 0.00 2.97 2.63 1.88 1.65 2.78 -
P/NAPS 0.57 0.64 0.94 1.05 1.08 0.41 0.33 44.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 23/02/18 28/11/17 17/08/17 23/05/17 23/02/17 24/11/16 -
Price 0.56 0.66 0.545 1.17 1.31 0.88 0.37 -
P/RPS 1.57 3.74 0.66 1.89 2.58 3.47 0.43 137.29%
P/EPS -17.02 -7.55 14.30 28.33 32.35 36.66 17.44 -
EY -5.88 -13.25 6.99 3.53 3.09 2.73 5.73 -
DY 0.00 0.00 5.50 2.56 1.72 0.85 2.70 -
P/NAPS 0.54 0.67 0.51 1.08 1.18 0.80 0.34 36.16%

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