[NOTION] YoY Quarter Result on 30-Sep-2019 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
QoQ- 546.95%
YoY- -66.86%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 85,670 114,216 69,572 64,979 70,137 67,851 59,937 6.13%
PBT 13,350 -2,601 4,191 14,613 53,932 200 7,112 11.06%
Tax 928 -24 2,547 -2,528 -17,464 -1,244 -2,201 -
NP 14,278 -2,625 6,738 12,085 36,468 -1,044 4,911 19.45%
-
NP to SH 14,278 -2,625 6,738 12,085 36,468 -1,044 4,911 19.45%
-
Tax Rate -6.95% - -60.77% 17.30% 32.38% 622.00% 30.95% -
Total Cost 71,392 116,841 62,834 52,894 33,669 68,895 55,026 4.43%
-
Net Worth 421,930 414,453 428,683 417,635 403,847 355,861 288,994 6.50%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 3,331 3,328 - 2,682 -
Div Payout % - - - 27.57% 9.13% - 54.61% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 421,930 414,453 428,683 417,635 403,847 355,861 288,994 6.50%
NOSH 515,681 515,681 511,597 333,175 332,822 330,633 268,208 11.50%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.67% -2.30% 9.68% 18.60% 52.00% -1.54% 8.19% -
ROE 3.38% -0.63% 1.57% 2.89% 9.03% -0.29% 1.70% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.61 22.15 13.56 19.50 21.07 20.52 22.35 -4.82%
EPS 2.77 -0.51 1.31 3.63 10.96 -0.32 1.83 7.14%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 1.00 -
NAPS 0.8182 0.8037 0.8355 1.2535 1.2134 1.0763 1.0775 -4.48%
Adjusted Per Share Value based on latest NOSH - 333,175
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.32 21.76 13.26 12.38 13.36 12.93 11.42 6.12%
EPS 2.72 -0.50 1.28 2.30 6.95 -0.20 0.94 19.36%
DPS 0.00 0.00 0.00 0.63 0.63 0.00 0.51 -
NAPS 0.8039 0.7896 0.8168 0.7957 0.7694 0.678 0.5506 6.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.31 0.575 1.04 0.535 0.725 1.01 0.36 -
P/RPS 1.87 2.60 7.67 2.74 3.44 4.92 1.61 2.52%
P/EPS 11.20 -112.96 79.19 14.75 6.62 -319.87 19.66 -8.94%
EY 8.93 -0.89 1.26 6.78 15.11 -0.31 5.09 9.81%
DY 0.00 0.00 0.00 1.87 1.38 0.00 2.78 -
P/NAPS 0.38 0.72 1.24 0.43 0.60 0.94 0.33 2.37%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 30/11/21 25/11/20 26/11/19 26/11/18 28/11/17 24/11/16 -
Price 0.30 0.395 0.98 0.885 0.715 0.545 0.37 -
P/RPS 1.81 1.78 7.23 4.54 3.39 2.66 1.66 1.45%
P/EPS 10.84 -77.60 74.63 24.40 6.53 -172.60 20.21 -9.85%
EY 9.23 -1.29 1.34 4.10 15.32 -0.58 4.95 10.93%
DY 0.00 0.00 0.00 1.13 1.40 0.00 2.70 -
P/NAPS 0.37 0.49 1.17 0.71 0.59 0.51 0.34 1.41%

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