[NOTION] YoY Cumulative Quarter Result on 30-Jun-2022 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 24.0%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 340,873 251,240 250,812 239,157 172,707 172,752 186,017 10.61%
PBT 54,908 -4,471 4,993 -4,401 2,882 -4,509 14,915 24.23%
Tax -12,886 -5,131 -10,535 -738 -3,328 17 -6,652 11.63%
NP 42,022 -9,602 -5,542 -5,139 -446 -4,492 8,263 31.10%
-
NP to SH 42,212 -9,602 -5,542 -5,139 -446 -4,492 8,263 31.20%
-
Tax Rate 23.47% - 211.00% - 115.48% - 44.60% -
Total Cost 298,851 260,842 256,354 244,296 173,153 177,244 177,754 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 5,167 - - - - - - -
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 10.13% -2.30% -1.35% -1.20% -0.11% -1.11% 2.27% -
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 65.96 48.71 48.64 46.39 34.20 51.85 55.97 2.77%
EPS 8.18 -1.86 -1.07 -1.00 -0.09 -1.35 2.49 21.90%
DPS 1.00 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 - 515,681
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.95 47.87 47.79 45.57 32.91 32.91 35.44 10.61%
EPS 8.04 -1.83 -1.06 -0.98 -0.08 -0.86 1.57 31.25%
DPS 0.98 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 3.11 0.63 0.64 1.21 1.80 1.02 0.96 21.61%
P/EPS 25.10 -16.38 -28.85 -56.18 -696.32 -39.31 21.52 2.59%
EY 3.98 -6.10 -3.47 -1.78 -0.14 -2.54 4.65 -2.55%
DY 0.49 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 2.65 0.63 0.71 1.29 3.89 0.98 1.34 12.02%
P/EPS 21.42 -16.38 -32.10 -60.20 -1,505.87 -37.83 30.16 -5.53%
EY 4.67 -6.10 -3.12 -1.66 -0.07 -2.64 3.32 5.84%
DY 0.57 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