[NOTION] QoQ Quarter Result on 30-Sep-2020 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 162.07%
YoY- -44.24%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 89,200 84,613 65,344 69,572 40,052 62,316 70,339 17.17%
PBT -11,332 3,841 3,091 4,191 -11,344 -3,540 17,766 -
Tax 9 -684 -63 2,547 489 -217 -3,600 -
NP -11,323 3,157 3,028 6,738 -10,855 -3,757 14,166 -
-
NP to SH -11,323 3,157 3,028 6,738 -10,855 -3,757 14,166 -
-
Tax Rate - 17.81% 2.04% -60.77% - - 20.26% -
Total Cost 100,523 81,456 62,316 62,834 50,907 66,073 56,173 47.45%
-
Net Worth 429,330 437,800 434,843 428,683 412,666 419,462 424,864 0.70%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 429,330 437,800 434,843 428,683 412,666 419,462 424,864 0.70%
NOSH 515,588 515,483 515,033 511,597 504,975 336,647 335,728 33.14%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -12.69% 3.73% 4.63% 9.68% -27.10% -6.03% 20.14% -
ROE -2.64% 0.72% 0.70% 1.57% -2.63% -0.90% 3.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.30 16.41 12.69 13.56 7.93 18.51 20.95 -11.99%
EPS -2.20 0.61 0.59 1.31 -2.15 -1.12 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8327 0.8493 0.8443 0.8355 0.8172 1.246 1.2655 -24.36%
Adjusted Per Share Value based on latest NOSH - 511,597
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.99 16.11 12.44 13.25 7.63 11.87 13.39 17.22%
EPS -2.16 0.60 0.58 1.28 -2.07 -0.72 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8175 0.8336 0.828 0.8163 0.7858 0.7987 0.809 0.69%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.56 0.735 0.815 1.04 0.615 0.66 0.96 -
P/RPS 3.24 4.48 6.42 7.67 7.75 3.57 4.58 -20.62%
P/EPS -25.50 120.01 138.62 79.19 -28.61 -59.14 22.75 -
EY -3.92 0.83 0.72 1.26 -3.50 -1.69 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.97 1.24 0.75 0.53 0.76 -8.06%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 29/06/21 15/03/21 25/11/20 24/08/20 03/06/20 26/02/20 -
Price 0.60 0.555 0.845 0.98 1.33 0.745 1.24 -
P/RPS 3.47 3.38 6.66 7.23 16.77 4.02 5.92 -29.98%
P/EPS -27.32 90.62 143.73 74.63 -61.87 -66.76 29.39 -
EY -3.66 1.10 0.70 1.34 -1.62 -1.50 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 1.00 1.17 1.63 0.60 0.98 -18.59%

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