[NOTION] YoY Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 62.21%
YoY- -200.44%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 149,957 132,655 116,395 118,678 136,566 117,646 122,193 3.46%
PBT 6,931 14,226 -5,450 -2,240 14,571 8,789 -14,451 -
Tax -747 -3,817 -910 -8,685 -3,694 -2,523 4,659 -
NP 6,184 10,409 -6,360 -10,925 10,877 6,266 -9,792 -
-
NP to SH 6,184 10,409 -6,360 -10,925 10,877 6,266 -9,792 -
-
Tax Rate 10.78% 26.83% - - 25.35% 28.71% - -
Total Cost 143,773 122,246 122,755 129,603 125,689 111,380 131,985 1.43%
-
Net Worth 437,800 419,462 399,011 345,282 297,600 286,495 283,538 7.50%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 6,042 - - -
Div Payout % - - - - 55.56% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 437,800 419,462 399,011 345,282 297,600 286,495 283,538 7.50%
NOSH 515,483 336,647 333,175 332,002 268,567 267,777 268,273 11.48%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.12% 7.85% -5.46% -9.21% 7.96% 5.33% -8.01% -
ROE 1.41% 2.48% -1.59% -3.16% 3.65% 2.19% -3.45% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 29.09 39.40 34.94 35.75 50.85 43.93 45.55 -7.19%
EPS 1.20 3.09 -1.91 -3.29 4.05 2.34 -3.65 -
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.8493 1.246 1.1976 1.04 1.1081 1.0699 1.0569 -3.57%
Adjusted Per Share Value based on latest NOSH - 332,002
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.55 25.26 22.16 22.60 26.00 22.40 23.27 3.46%
EPS 1.18 1.98 -1.21 -2.08 2.07 1.19 -1.86 -
DPS 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.8336 0.7987 0.7598 0.6575 0.5667 0.5455 0.5399 7.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.735 0.66 0.57 0.595 1.20 0.40 0.385 -
P/RPS 2.53 1.67 1.63 1.66 2.36 0.91 0.85 19.91%
P/EPS 61.27 21.35 -29.86 -18.08 29.63 17.09 -10.55 -
EY 1.63 4.68 -3.35 -5.53 3.38 5.85 -9.48 -
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 0.87 0.53 0.48 0.57 1.08 0.37 0.36 15.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/06/21 03/06/20 23/05/19 24/05/18 23/05/17 18/05/16 14/05/15 -
Price 0.555 0.745 0.50 0.56 1.31 0.395 0.39 -
P/RPS 1.91 1.89 1.43 1.57 2.58 0.90 0.86 14.20%
P/EPS 46.26 24.09 -26.19 -17.02 32.35 16.88 -10.68 -
EY 2.16 4.15 -3.82 -5.88 3.09 5.92 -9.36 -
DY 0.00 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.65 0.60 0.42 0.54 1.18 0.37 0.37 9.83%

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