[NOTION] YoY TTM Result on 30-Sep-2018 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 519.63%
YoY- 254.95%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 353,373 242,279 237,731 256,154 272,195 230,707 239,730 6.67%
PBT -7,001 7,073 10,104 68,847 15,266 17,757 -10,847 -7.03%
Tax -762 -781 -2,511 -24,116 -2,664 -12,080 -2,177 -16.03%
NP -7,763 6,292 7,593 44,731 12,602 5,677 -13,024 -8.25%
-
NP to SH -7,763 6,292 7,593 44,731 12,602 5,677 -13,024 -8.25%
-
Tax Rate - 11.04% 24.85% 35.03% 17.45% 68.03% - -
Total Cost 361,136 235,987 230,138 211,423 259,593 225,030 252,754 6.12%
-
Net Worth 414,453 428,683 417,635 403,847 355,861 288,994 280,079 6.74%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 3,331 3,328 8,517 2,682 - -
Div Payout % - - 43.88% 7.44% 67.59% 47.24% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 414,453 428,683 417,635 403,847 355,861 288,994 280,079 6.74%
NOSH 515,681 511,597 333,175 332,822 330,633 268,208 268,532 11.47%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.20% 2.60% 3.19% 17.46% 4.63% 2.46% -5.43% -
ROE -1.87% 1.47% 1.82% 11.08% 3.54% 1.96% -4.65% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 68.53 47.22 71.35 76.96 82.33 86.02 89.27 -4.30%
EPS -1.51 1.23 2.28 13.44 3.81 2.12 -4.85 -17.65%
DPS 0.00 0.00 1.00 1.00 2.58 1.00 0.00 -
NAPS 0.8037 0.8355 1.2535 1.2134 1.0763 1.0775 1.043 -4.24%
Adjusted Per Share Value based on latest NOSH - 332,822
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.29 46.13 45.27 48.78 51.83 43.93 45.65 6.67%
EPS -1.48 1.20 1.45 8.52 2.40 1.08 -2.48 -8.23%
DPS 0.00 0.00 0.63 0.63 1.62 0.51 0.00 -
NAPS 0.7892 0.8163 0.7952 0.769 0.6776 0.5503 0.5333 6.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 1.04 0.535 0.725 1.01 0.36 0.385 -
P/RPS 0.84 2.20 0.75 0.94 1.23 0.42 0.43 11.79%
P/EPS -38.20 84.81 23.48 5.39 26.50 17.01 -7.94 29.89%
EY -2.62 1.18 4.26 18.54 3.77 5.88 -12.60 -23.01%
DY 0.00 0.00 1.87 1.38 2.55 2.78 0.00 -
P/NAPS 0.72 1.24 0.43 0.60 0.94 0.33 0.37 11.72%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 25/11/20 26/11/19 26/11/18 28/11/17 24/11/16 20/11/15 -
Price 0.395 0.98 0.885 0.715 0.545 0.37 0.395 -
P/RPS 0.58 2.08 1.24 0.93 0.66 0.43 0.44 4.70%
P/EPS -26.24 79.91 38.83 5.32 14.30 17.48 -8.14 21.51%
EY -3.81 1.25 2.58 18.80 6.99 5.72 -12.28 -17.70%
DY 0.00 0.00 1.13 1.40 4.73 2.70 0.00 -
P/NAPS 0.49 1.17 0.71 0.59 0.51 0.34 0.38 4.32%

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