[NOTION] QoQ Quarter Result on 30-Sep-2021 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 76.82%
YoY- -138.96%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 81,343 77,798 91,671 114,216 89,200 84,613 65,344 15.76%
PBT 10,191 -72 -5,126 -2,601 -11,332 3,841 3,091 122.00%
Tax -8,441 -1,180 -914 -24 9 -684 -63 2541.99%
NP 1,750 -1,252 -6,040 -2,625 -11,323 3,157 3,028 -30.68%
-
NP to SH 1,750 -1,252 -6,040 -2,625 -11,323 3,157 3,028 -30.68%
-
Tax Rate 82.83% - - - - 17.81% 2.04% -
Total Cost 79,593 79,050 97,711 116,841 100,523 81,456 62,316 17.77%
-
Net Worth 409,605 408,522 410,482 414,453 429,330 437,800 434,843 -3.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 409,605 408,522 410,482 414,453 429,330 437,800 434,843 -3.91%
NOSH 515,681 515,681 515,681 515,681 515,588 515,483 515,033 0.08%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.15% -1.61% -6.59% -2.30% -12.69% 3.73% 4.63% -
ROE 0.43% -0.31% -1.47% -0.63% -2.64% 0.72% 0.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.77 15.09 17.78 22.15 17.30 16.41 12.69 15.63%
EPS 0.34 -0.24 -1.17 -0.51 -2.20 0.61 0.59 -30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7943 0.7922 0.796 0.8037 0.8327 0.8493 0.8443 -3.99%
Adjusted Per Share Value based on latest NOSH - 515,681
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.49 14.81 17.46 21.75 16.99 16.11 12.44 15.78%
EPS 0.33 -0.24 -1.15 -0.50 -2.16 0.60 0.58 -31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.7779 0.7816 0.7892 0.8175 0.8336 0.828 -3.91%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.31 0.335 0.345 0.575 0.56 0.735 0.815 -
P/RPS 1.97 2.22 1.94 2.60 3.24 4.48 6.42 -54.60%
P/EPS 91.35 -137.98 -29.46 -112.96 -25.50 120.01 138.62 -24.33%
EY 1.09 -0.72 -3.39 -0.89 -3.92 0.83 0.72 31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.72 0.67 0.87 0.97 -45.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 26/05/22 23/02/22 30/11/21 29/09/21 29/06/21 15/03/21 -
Price 0.345 0.31 0.375 0.395 0.60 0.555 0.845 -
P/RPS 2.19 2.05 2.11 1.78 3.47 3.38 6.66 -52.45%
P/EPS 101.66 -127.68 -32.02 -77.60 -27.32 90.62 143.73 -20.66%
EY 0.98 -0.78 -3.12 -1.29 -3.66 1.10 0.70 25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.47 0.49 0.72 0.65 1.00 -43.11%

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