[NOTION] QoQ TTM Result on 31-Mar-2017 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 14.27%
YoY- 239.09%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 262,407 272,195 263,943 249,627 237,730 230,707 226,220 10.36%
PBT -20,450 15,266 20,709 23,539 20,019 17,757 -1,074 609.24%
Tax -2,296 -2,664 -2,423 -13,251 -11,016 -12,080 -8,670 -58.66%
NP -22,746 12,602 18,286 10,288 9,003 5,677 -9,744 75.70%
-
NP to SH -22,746 12,602 18,286 10,288 9,003 5,677 -9,744 75.70%
-
Tax Rate - 17.45% 11.70% 56.29% 55.03% 68.03% - -
Total Cost 285,153 259,593 245,657 239,339 228,727 225,030 235,964 13.41%
-
Net Worth 328,055 355,861 357,827 297,978 296,061 288,994 278,434 11.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,505 8,517 11,200 8,727 4,694 2,682 - -
Div Payout % 0.00% 67.59% 61.25% 84.83% 52.14% 47.24% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 328,055 355,861 357,827 297,978 296,061 288,994 278,434 11.52%
NOSH 330,633 330,633 329,642 268,909 268,269 268,208 268,292 14.90%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -8.67% 4.63% 6.93% 4.12% 3.79% 2.46% -4.31% -
ROE -6.93% 3.54% 5.11% 3.45% 3.04% 1.96% -3.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.36 82.33 80.07 92.83 88.62 86.02 84.32 -3.95%
EPS -6.88 3.81 5.55 3.83 3.36 2.12 -3.63 52.97%
DPS 1.97 2.58 3.40 3.25 1.75 1.00 0.00 -
NAPS 0.9922 1.0763 1.0855 1.1081 1.1036 1.0775 1.0378 -2.94%
Adjusted Per Share Value based on latest NOSH - 268,909
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 50.10 51.97 50.39 47.66 45.39 44.05 43.19 10.37%
EPS -4.34 2.41 3.49 1.96 1.72 1.08 -1.86 75.64%
DPS 1.24 1.63 2.14 1.67 0.90 0.51 0.00 -
NAPS 0.6263 0.6794 0.6832 0.5689 0.5653 0.5518 0.5316 11.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.635 1.01 1.14 1.20 0.455 0.36 0.375 -
P/RPS 0.80 1.23 1.42 1.29 0.51 0.42 0.44 48.80%
P/EPS -9.23 26.50 20.55 31.37 13.56 17.01 -10.33 -7.21%
EY -10.83 3.77 4.87 3.19 7.38 5.88 -9.68 7.74%
DY 3.10 2.55 2.98 2.71 3.85 2.78 0.00 -
P/NAPS 0.64 0.94 1.05 1.08 0.41 0.33 0.36 46.59%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 28/11/17 17/08/17 23/05/17 23/02/17 24/11/16 18/08/16 -
Price 0.66 0.545 1.17 1.31 0.88 0.37 0.41 -
P/RPS 0.83 0.66 1.46 1.41 0.99 0.43 0.49 41.96%
P/EPS -9.59 14.30 21.09 34.24 26.22 17.48 -11.29 -10.28%
EY -10.42 6.99 4.74 2.92 3.81 5.72 -8.86 11.38%
DY 2.98 4.73 2.90 2.48 1.99 2.70 0.00 -
P/NAPS 0.67 0.51 1.08 1.18 0.80 0.34 0.40 40.90%

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