[NOTION] QoQ Quarter Result on 30-Jun-2019 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 144.57%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 62,316 70,339 64,979 56,357 53,057 63,338 70,137 -7.57%
PBT -3,540 17,766 14,613 941 -4,553 -897 53,932 -
Tax -217 -3,600 -2,528 927 362 -1,272 -17,464 -94.62%
NP -3,757 14,166 12,085 1,868 -4,191 -2,169 36,468 -
-
NP to SH -3,757 14,166 12,085 1,868 -4,191 -2,169 36,468 -
-
Tax Rate - 20.26% 17.30% -98.51% - - 32.38% -
Total Cost 66,073 56,173 52,894 54,489 57,248 65,507 33,669 56.68%
-
Net Worth 419,462 424,864 417,635 404,109 399,011 401,941 403,847 2.55%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - 3,331 - - - 3,328 -
Div Payout % - - 27.57% - - - 9.13% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 419,462 424,864 417,635 404,109 399,011 401,941 403,847 2.55%
NOSH 336,647 335,728 333,175 333,175 333,175 333,146 332,822 0.76%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -6.03% 20.14% 18.60% 3.31% -7.90% -3.42% 52.00% -
ROE -0.90% 3.33% 2.89% 0.46% -1.05% -0.54% 9.03% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.51 20.95 19.50 16.92 15.92 19.01 21.07 -8.26%
EPS -1.12 4.22 3.63 0.56 -1.26 -0.65 10.96 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.246 1.2655 1.2535 1.2129 1.1976 1.2065 1.2134 1.78%
Adjusted Per Share Value based on latest NOSH - 333,175
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.07 13.63 12.59 10.92 10.28 12.27 13.59 -7.59%
EPS -0.73 2.74 2.34 0.36 -0.81 -0.42 7.07 -
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.64 -
NAPS 0.8128 0.8232 0.8092 0.783 0.7731 0.7788 0.7825 2.56%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.66 0.96 0.535 0.53 0.57 0.605 0.725 -
P/RPS 3.57 4.58 2.74 3.13 3.58 3.18 3.44 2.50%
P/EPS -59.14 22.75 14.75 94.53 -45.31 -92.92 6.62 -
EY -1.69 4.40 6.78 1.06 -2.21 -1.08 15.11 -
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.38 -
P/NAPS 0.53 0.76 0.43 0.44 0.48 0.50 0.60 -7.93%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 03/06/20 26/02/20 26/11/19 22/08/19 23/05/19 26/02/19 26/11/18 -
Price 0.745 1.24 0.885 0.51 0.50 0.64 0.715 -
P/RPS 4.02 5.92 4.54 3.02 3.14 3.37 3.39 12.02%
P/EPS -66.76 29.39 24.40 90.96 -39.75 -98.30 6.53 -
EY -1.50 3.40 4.10 1.10 -2.52 -1.02 15.32 -
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.40 -
P/NAPS 0.60 0.98 0.71 0.42 0.42 0.53 0.59 1.12%

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