[NOTION] YoY TTM Result on 31-Mar-2022 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -26.2%
YoY- -1127.08%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 335,055 372,885 259,581 253,991 253,871 254,307 249,627 5.02%
PBT 16,326 -19,131 -221 29,780 65,637 -1,545 23,539 -5.91%
Tax -11,721 -2,109 2,289 -5,418 -16,341 -7,655 -13,251 -2.02%
NP 4,605 -21,240 2,068 24,362 49,296 -9,200 10,288 -12.53%
-
NP to SH 4,605 -21,240 2,068 24,362 49,296 -9,200 10,288 -12.53%
-
Tax Rate 71.79% - - 18.19% 24.90% - 56.29% -
Total Cost 330,450 394,125 257,513 229,629 204,575 263,507 239,339 5.52%
-
Net Worth 414,313 408,522 437,800 419,462 399,011 345,282 297,978 5.64%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 3,331 3,328 2,472 8,727 -
Div Payout % - - - 13.68% 6.75% 0.00% 84.83% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 414,313 408,522 437,800 419,462 399,011 345,282 297,978 5.64%
NOSH 515,828 515,681 515,483 336,647 333,175 332,002 268,909 11.46%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.37% -5.70% 0.80% 9.59% 19.42% -3.62% 4.12% -
ROE 1.11% -5.20% 0.47% 5.81% 12.35% -2.66% 3.45% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.95 72.31 50.36 75.45 76.20 76.60 92.83 -5.77%
EPS 0.89 -4.12 0.40 7.24 14.80 -2.77 3.83 -21.58%
DPS 0.00 0.00 0.00 1.00 1.00 0.75 3.25 -
NAPS 0.8032 0.7922 0.8493 1.246 1.1976 1.04 1.1081 -5.21%
Adjusted Per Share Value based on latest NOSH - 515,681
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.92 72.25 50.30 49.21 49.19 49.28 48.37 5.02%
EPS 0.89 -4.12 0.40 4.72 9.55 -1.78 1.99 -12.54%
DPS 0.00 0.00 0.00 0.65 0.64 0.48 1.69 -
NAPS 0.8028 0.7916 0.8483 0.8128 0.7731 0.669 0.5774 5.64%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.36 0.335 0.735 0.66 0.57 0.595 1.20 -
P/RPS 0.55 0.46 1.46 0.87 0.75 0.78 1.29 -13.23%
P/EPS 40.33 -8.13 183.21 9.12 3.85 -21.47 31.37 4.27%
EY 2.48 -12.29 0.55 10.96 25.96 -4.66 3.19 -4.10%
DY 0.00 0.00 0.00 1.52 1.75 1.26 2.71 -
P/NAPS 0.45 0.42 0.87 0.53 0.48 0.57 1.08 -13.57%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 26/05/22 29/06/21 03/06/20 23/05/19 24/05/18 23/05/17 -
Price 0.345 0.31 0.555 0.745 0.50 0.56 1.31 -
P/RPS 0.53 0.43 1.10 0.99 0.66 0.73 1.41 -15.04%
P/EPS 38.65 -7.53 138.34 10.29 3.38 -20.21 34.24 2.03%
EY 2.59 -13.29 0.72 9.71 29.59 -4.95 2.92 -1.97%
DY 0.00 0.00 0.00 1.34 2.00 1.34 2.48 -
P/NAPS 0.43 0.39 0.65 0.60 0.42 0.54 1.18 -15.47%

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