[NOTION] YoY Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 353.76%
YoY- 106.81%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 281,356 253,352 233,152 272,304 244,212 233,004 190,824 6.68%
PBT 71,064 -3,588 -106,968 35,896 26,848 -31,268 -37,812 -
Tax -14,400 -5,088 -8,664 -10,136 -14,392 10,276 -2,280 35.93%
NP 56,664 -8,676 -115,632 25,760 12,456 -20,992 -40,092 -
-
NP to SH 56,664 -8,676 -115,632 25,760 12,456 -20,992 -40,092 -
-
Tax Rate 20.26% - - 28.24% 53.61% - - -
Total Cost 224,692 262,028 348,784 246,544 231,756 253,996 230,916 -0.45%
-
Net Worth 424,864 401,941 328,055 296,061 286,031 284,944 308,729 5.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 8,048 - - - -
Div Payout % - - - 31.24% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 424,864 401,941 328,055 296,061 286,031 284,944 308,729 5.46%
NOSH 335,728 333,146 330,633 270,418 268,448 267,755 267,994 3.82%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 20.14% -3.42% -49.60% 9.46% 5.10% -9.01% -21.01% -
ROE 13.34% -2.16% -35.25% 8.70% 4.35% -7.37% -12.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.80 76.05 70.52 101.50 90.97 87.02 71.20 2.75%
EPS 16.88 -2.60 -34.96 9.60 4.64 -7.84 -14.96 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.2655 1.2065 0.9922 1.1036 1.0655 1.0642 1.152 1.57%
Adjusted Per Share Value based on latest NOSH - 270,418
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 53.57 48.24 44.40 51.85 46.50 44.37 36.34 6.67%
EPS 10.79 -1.65 -22.02 4.91 2.37 -4.00 -7.63 -
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.809 0.7654 0.6247 0.5638 0.5447 0.5426 0.5879 5.46%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.96 0.605 0.635 0.455 0.42 0.455 0.695 -
P/RPS 1.15 0.80 0.90 0.45 0.46 0.52 0.98 2.70%
P/EPS 5.69 -23.23 -1.82 4.74 9.05 -5.80 -4.65 -
EY 17.58 -4.30 -55.08 21.10 11.05 -17.23 -21.53 -
DY 0.00 0.00 0.00 6.59 0.00 0.00 0.00 -
P/NAPS 0.76 0.50 0.64 0.41 0.39 0.43 0.60 4.01%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 23/02/18 23/02/17 18/02/16 25/02/15 19/02/14 -
Price 1.24 0.64 0.66 0.88 0.42 0.435 0.67 -
P/RPS 1.48 0.84 0.94 0.87 0.46 0.50 0.94 7.85%
P/EPS 7.35 -24.58 -1.89 9.16 9.05 -5.55 -4.48 -
EY 13.61 -4.07 -52.99 10.91 11.05 -18.02 -22.33 -
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 0.98 0.53 0.67 0.80 0.39 0.41 0.58 9.13%

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