[NOTION] YoY Quarter Result on 30-Jun-2018 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 6.7%
YoY- 592.96%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 89,200 40,052 56,357 67,339 67,778 53,124 62,087 6.21%
PBT -11,332 -11,344 941 17,155 495 1,856 15,323 -
Tax 9 489 927 2,033 2,274 -7,356 -8,045 -
NP -11,323 -10,855 1,868 19,188 2,769 -5,500 7,278 -
-
NP to SH -11,323 -10,855 1,868 19,188 2,769 -5,500 7,278 -
-
Tax Rate - - -98.51% -11.85% -459.39% 396.34% 52.50% -
Total Cost 100,523 50,907 54,489 48,151 65,009 58,624 54,809 10.62%
-
Net Worth 429,330 412,666 404,109 363,210 357,827 278,434 290,851 6.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 2,472 - - -
Div Payout % - - - - 89.29% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 429,330 412,666 404,109 363,210 357,827 278,434 290,851 6.69%
NOSH 515,588 504,975 333,175 332,336 329,642 268,292 268,560 11.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -12.69% -27.10% 3.31% 28.49% 4.09% -10.35% 11.72% -
ROE -2.64% -2.63% 0.46% 5.28% 0.77% -1.98% 2.50% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.30 7.93 16.92 20.26 20.56 19.80 23.12 -4.71%
EPS -2.20 -2.15 0.56 5.77 0.84 -2.05 2.71 -
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.8327 0.8172 1.2129 1.0929 1.0855 1.0378 1.083 -4.28%
Adjusted Per Share Value based on latest NOSH - 332,336
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.99 7.63 10.73 12.82 12.91 10.12 11.82 6.22%
EPS -2.16 -2.07 0.36 3.65 0.53 -1.05 1.39 -
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.8175 0.7858 0.7695 0.6916 0.6814 0.5302 0.5538 6.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.56 0.615 0.53 0.535 1.14 0.375 0.385 -
P/RPS 3.24 7.75 3.13 2.64 5.54 1.89 1.67 11.66%
P/EPS -25.50 -28.61 94.53 9.27 135.71 -18.29 14.21 -
EY -3.92 -3.50 1.06 10.79 0.74 -5.47 7.04 -
DY 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 0.67 0.75 0.44 0.49 1.05 0.36 0.36 10.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 24/08/20 22/08/19 23/08/18 17/08/17 18/08/16 20/08/15 -
Price 0.60 1.33 0.51 0.75 1.17 0.41 0.44 -
P/RPS 3.47 16.77 3.02 3.70 5.69 2.07 1.90 10.54%
P/EPS -27.32 -61.87 90.96 12.99 139.29 -20.00 16.24 -
EY -3.66 -1.62 1.10 7.70 0.72 -5.00 6.16 -
DY 0.00 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.72 1.63 0.42 0.69 1.08 0.40 0.41 9.82%

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