[NOTION] YoY Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -155.4%
YoY- -1052.24%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 454,497 334,986 334,416 318,876 230,276 230,336 248,022 10.61%
PBT 73,210 -5,961 6,657 -5,868 3,842 -6,012 19,886 24.23%
Tax -17,181 -6,841 -14,046 -984 -4,437 22 -8,869 11.63%
NP 56,029 -12,802 -7,389 -6,852 -594 -5,989 11,017 31.10%
-
NP to SH 56,282 -12,802 -7,389 -6,852 -594 -5,989 11,017 31.20%
-
Tax Rate 23.47% - 211.00% - 115.49% - 44.60% -
Total Cost 398,468 347,789 341,805 325,728 230,870 236,325 237,005 9.03%
-
Net Worth 416,554 418,234 409,605 429,330 412,666 404,109 363,210 2.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,890 - - - - - - -
Div Payout % 12.24% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 416,554 418,234 409,605 429,330 412,666 404,109 363,210 2.30%
NOSH 520,004 515,828 515,681 515,588 504,975 333,175 332,336 7.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.33% -3.82% -2.21% -2.15% -0.26% -2.60% 4.44% -
ROE 13.51% -3.06% -1.80% -1.60% -0.14% -1.48% 3.03% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 87.95 64.94 64.85 61.85 45.60 69.13 74.63 2.77%
EPS 10.91 -2.48 -1.43 -1.33 -0.12 -1.80 3.32 21.90%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8061 0.8108 0.7943 0.8327 0.8172 1.2129 1.0929 -4.94%
Adjusted Per Share Value based on latest NOSH - 515,588
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 86.59 63.82 63.71 60.75 43.87 43.88 47.25 10.61%
EPS 10.72 -2.44 -1.41 -1.31 -0.11 -1.14 2.10 31.18%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7936 0.7968 0.7804 0.818 0.7862 0.7699 0.692 2.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.05 0.305 0.31 0.56 0.615 0.53 0.535 -
P/RPS 2.33 0.47 0.48 0.91 1.35 0.77 0.72 21.59%
P/EPS 18.82 -12.29 -21.63 -42.14 -522.24 -29.48 16.14 2.59%
EY 5.31 -8.14 -4.62 -2.37 -0.19 -3.39 6.20 -2.54%
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 0.38 0.39 0.67 0.75 0.44 0.49 31.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 05/08/24 16/08/23 19/08/22 29/09/21 24/08/20 22/08/19 23/08/18 -
Price 1.75 0.305 0.345 0.60 1.33 0.51 0.75 -
P/RPS 1.99 0.47 0.53 0.97 2.92 0.74 1.00 12.14%
P/EPS 16.07 -12.29 -24.08 -45.15 -1,129.40 -28.37 22.62 -5.53%
EY 6.22 -8.14 -4.15 -2.21 -0.09 -3.52 4.42 5.85%
DY 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.38 0.43 0.72 1.63 0.42 0.69 21.02%

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