[NOTION] QoQ Annualized Quarter 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- 39.64%
YoY- -217.92%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 333,400 336,482 334,416 338,938 366,684 353,373 318,876 3.00%
PBT -1,796 18,343 6,657 -10,396 -20,504 -7,002 -5,868 -54.48%
Tax -12,836 -9,607 -14,046 -4,188 -3,656 -762 -984 451.55%
NP -14,632 8,736 -7,389 -14,584 -24,160 -7,764 -6,852 65.59%
-
NP to SH -14,632 8,736 -7,389 -14,584 -24,160 -7,764 -6,852 65.59%
-
Tax Rate - 52.37% 211.00% - - - - -
Total Cost 348,032 327,746 341,805 353,522 390,844 361,137 325,728 4.50%
-
Net Worth 421,260 421,930 409,605 408,522 410,482 414,453 429,330 -1.25%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 421,260 421,930 409,605 408,522 410,482 414,453 429,330 -1.25%
NOSH 515,681 515,681 515,681 515,681 515,681 515,681 515,588 0.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.39% 2.60% -2.21% -4.30% -6.59% -2.20% -2.15% -
ROE -3.47% 2.07% -1.80% -3.57% -5.89% -1.87% -1.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.65 65.25 64.85 65.73 71.11 68.53 61.85 2.98%
EPS -2.84 1.69 -1.43 -2.82 -4.68 -1.51 -1.33 65.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8169 0.8182 0.7943 0.7922 0.796 0.8037 0.8327 -1.26%
Adjusted Per Share Value based on latest NOSH - 515,681
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.52 64.11 63.71 64.58 69.86 67.33 60.75 3.00%
EPS -2.79 1.66 -1.41 -2.78 -4.60 -1.48 -1.31 65.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8026 0.8039 0.7804 0.7783 0.7821 0.7896 0.818 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.375 0.31 0.31 0.335 0.345 0.575 0.56 -
P/RPS 0.58 0.48 0.48 0.51 0.49 0.84 0.91 -25.87%
P/EPS -13.22 18.30 -21.63 -11.85 -7.36 -38.19 -42.14 -53.73%
EY -7.57 5.46 -4.62 -8.44 -13.58 -2.62 -2.37 116.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.39 0.42 0.43 0.72 0.67 -22.12%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 25/11/22 19/08/22 26/05/22 23/02/22 30/11/21 29/09/21 -
Price 0.38 0.30 0.345 0.31 0.375 0.395 0.60 -
P/RPS 0.59 0.46 0.53 0.47 0.53 0.58 0.97 -28.14%
P/EPS -13.39 17.71 -24.08 -10.96 -8.00 -26.24 -45.15 -55.42%
EY -7.47 5.65 -4.15 -9.12 -12.49 -3.81 -2.21 124.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.43 0.39 0.47 0.49 0.72 -24.69%

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