[NOTION] YoY Quarter Result on 31-Mar-2015 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 13.41%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 60,390 68,490 56,593 63,942 44,201 50,841 84,508 -5.44%
PBT 24,502 5,597 2,077 -6,634 -8,709 3,571 16,595 6.70%
Tax -6,519 -1,160 1,075 2,090 1,330 -1,184 -984 37.02%
NP 17,983 4,437 3,152 -4,544 -7,379 2,387 15,611 2.38%
-
NP to SH 17,983 4,437 3,152 -4,544 -7,379 2,387 15,537 2.46%
-
Tax Rate 26.61% 20.73% -51.76% - - 33.16% 5.93% -
Total Cost 42,407 64,053 53,441 68,486 51,580 48,454 68,897 -7.76%
-
Net Worth 345,282 297,978 288,232 284,174 302,673 282,196 278,476 3.64%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 4,033 - - - - - -
Div Payout % - 90.91% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 345,282 297,978 288,232 284,174 302,673 282,196 278,476 3.64%
NOSH 332,002 268,909 269,401 268,875 268,327 265,222 154,443 13.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 29.78% 6.48% 5.57% -7.11% -16.69% 4.70% 18.47% -
ROE 5.21% 1.49% 1.09% -1.60% -2.44% 0.85% 5.58% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.19 25.47 21.01 23.78 16.47 19.17 54.72 -16.76%
EPS 5.42 1.65 1.17 -1.69 -2.75 0.90 10.06 -9.79%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.1081 1.0699 1.0569 1.128 1.064 1.8031 -8.75%
Adjusted Per Share Value based on latest NOSH - 268,875
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.70 13.27 10.97 12.39 8.56 9.85 16.37 -5.44%
EPS 3.48 0.86 0.61 -0.88 -1.43 0.46 3.01 2.44%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.669 0.5774 0.5585 0.5506 0.5865 0.5468 0.5396 3.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.595 1.20 0.40 0.385 0.60 0.72 1.21 -
P/RPS 3.27 4.71 1.90 1.62 3.64 3.76 2.21 6.74%
P/EPS 10.98 72.73 34.19 -22.78 -21.82 80.00 12.03 -1.50%
EY 9.10 1.38 2.92 -4.39 -4.58 1.25 8.31 1.52%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.08 0.37 0.36 0.53 0.68 0.67 -2.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 23/05/17 18/05/16 14/05/15 15/05/14 16/05/13 18/05/12 -
Price 0.56 1.31 0.395 0.39 0.62 0.715 1.19 -
P/RPS 3.08 5.14 1.88 1.64 3.76 3.73 2.17 6.00%
P/EPS 10.34 79.39 33.76 -23.08 -22.55 79.44 11.83 -2.21%
EY 9.67 1.26 2.96 -4.33 -4.44 1.26 8.45 2.27%
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.18 0.37 0.37 0.55 0.67 0.66 -3.28%

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