[NOTION] YoY TTM 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- 12.34%
YoY- -187.49%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 254,307 249,627 235,183 224,748 214,241 284,670 246,995 0.48%
PBT -1,545 23,539 12,393 -30,638 30,159 26,524 39,915 -
Tax -7,655 -13,251 -9,359 10,492 -7,132 -8,441 -5,830 4.64%
NP -9,200 10,288 3,034 -20,146 23,027 18,083 34,085 -
-
NP to SH -9,200 10,288 3,034 -20,146 23,027 18,217 33,936 -
-
Tax Rate - 56.29% 75.52% - 23.65% 31.82% 14.61% -
Total Cost 263,507 239,339 232,149 244,894 191,214 266,587 212,910 3.61%
-
Net Worth 345,282 297,978 288,232 284,174 302,673 282,196 154,443 14.34%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,472 8,727 - - 2,697 7,978 - -
Div Payout % 0.00% 84.83% - - 11.71% 43.80% - -
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 345,282 297,978 288,232 284,174 302,673 282,196 154,443 14.34%
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 -3.62% 4.12% 1.29% -8.96% 10.75% 6.35% 13.80% -
ROE -2.66% 3.45% 1.05% -7.09% 7.61% 6.46% 21.97% -
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 76.60 92.83 87.30 83.59 79.84 107.33 159.93 -11.54%
EPS -2.77 3.83 1.13 -7.49 8.58 6.87 21.97 -
DPS 0.75 3.25 0.00 0.00 1.00 3.00 0.00 -
NAPS 1.04 1.1081 1.0699 1.0569 1.128 1.064 1.00 0.65%
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 48.55 47.66 44.90 42.91 40.90 54.35 47.16 0.48%
EPS -1.76 1.96 0.58 -3.85 4.40 3.48 6.48 -
DPS 0.47 1.67 0.00 0.00 0.51 1.52 0.00 -
NAPS 0.6592 0.5689 0.5503 0.5426 0.5779 0.5388 0.2949 14.33%
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 0.78 1.29 0.46 0.46 0.75 0.67 0.76 0.43%
P/EPS -21.47 31.37 35.52 -5.14 6.99 10.48 5.51 -
EY -4.66 3.19 2.82 -19.46 14.30 9.54 18.16 -
DY 1.26 2.71 0.00 0.00 1.67 4.17 0.00 -
P/NAPS 0.57 1.08 0.37 0.36 0.53 0.68 1.21 -11.78%
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 0.73 1.41 0.45 0.47 0.78 0.67 0.74 -0.22%
P/EPS -20.21 34.24 35.07 -5.21 7.22 10.41 5.42 -
EY -4.95 2.92 2.85 -19.21 13.84 9.61 18.46 -
DY 1.34 2.48 0.00 0.00 1.61 4.20 0.00 -
P/NAPS 0.54 1.18 0.37 0.37 0.55 0.67 1.19 -12.33%

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