[NOTION] YoY Annualized Quarter 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- -15.55%
YoY- 73.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 265,310 232,790 237,356 273,132 235,292 244,386 183,814 6.30%
PBT 28,452 -10,900 -4,480 29,142 17,578 -28,902 -36,284 -
Tax -7,634 -1,820 -17,370 -7,388 -5,046 9,318 1,520 -
NP 20,818 -12,720 -21,850 21,754 12,532 -19,584 -34,764 -
-
NP to SH 20,818 -12,720 -21,850 21,754 12,532 -19,584 -34,764 -
-
Tax Rate 26.83% - - 25.35% 28.71% - - -
Total Cost 244,492 245,510 259,206 251,378 222,760 263,970 218,578 1.88%
-
Net Worth 419,462 399,011 345,282 297,600 286,495 283,538 302,575 5.58%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 12,085 - - - -
Div Payout % - - - 55.56% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 419,462 399,011 345,282 297,600 286,495 283,538 302,575 5.58%
NOSH 336,647 333,175 332,002 268,567 267,777 268,273 268,240 3.85%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.85% -5.46% -9.21% 7.96% 5.33% -8.01% -18.91% -
ROE 4.96% -3.19% -6.33% 7.31% 4.37% -6.91% -11.49% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 78.81 69.87 71.49 101.70 87.87 91.10 68.53 2.35%
EPS 6.18 -3.82 -6.58 8.10 4.68 -7.30 -12.96 -
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.246 1.1976 1.04 1.1081 1.0699 1.0569 1.128 1.67%
Adjusted Per Share Value based on latest NOSH - 268,909
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 51.41 45.11 45.99 52.92 45.59 47.35 35.62 6.30%
EPS 4.03 -2.46 -4.23 4.22 2.43 -3.79 -6.74 -
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 0.8128 0.7731 0.669 0.5766 0.5551 0.5494 0.5863 5.58%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.66 0.57 0.595 1.20 0.40 0.385 0.60 -
P/RPS 0.84 0.82 0.83 1.18 0.46 0.42 0.88 -0.77%
P/EPS 10.67 -14.93 -9.04 14.81 8.55 -5.27 -4.63 -
EY 9.37 -6.70 -11.06 6.75 11.70 -18.96 -21.60 -
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.57 1.08 0.37 0.36 0.53 0.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 03/06/20 23/05/19 24/05/18 23/05/17 18/05/16 14/05/15 15/05/14 -
Price 0.745 0.50 0.56 1.31 0.395 0.39 0.62 -
P/RPS 0.95 0.72 0.78 1.29 0.45 0.43 0.90 0.90%
P/EPS 12.05 -13.10 -8.51 16.17 8.44 -5.34 -4.78 -
EY 8.30 -7.64 -11.75 6.18 11.85 -18.72 -20.90 -
DY 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.54 1.18 0.37 0.37 0.55 1.45%

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