[NOTION] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -72.09%
YoY- -238.07%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 184,280 122,193 58,251 194,462 144,097 91,907 47,706 146.79%
PBT 872 -14,451 -7,817 -34,329 -17,181 -18,142 -9,453 -
Tax -3,386 4,659 2,569 6,593 1,064 760 -570 229.07%
NP -2,514 -9,792 -5,248 -27,736 -16,117 -17,382 -10,023 -60.32%
-
NP to SH -2,514 -9,792 -5,248 -27,736 -16,117 -17,382 -10,023 -60.32%
-
Tax Rate 388.30% - - - - - - -
Total Cost 186,794 131,985 63,499 222,198 160,214 109,289 57,729 119.23%
-
Net Worth 289,644 283,538 284,944 289,726 304,345 302,575 308,729 -4.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 289,644 283,538 284,944 289,726 304,345 302,575 308,729 -4.17%
NOSH 267,446 268,273 267,755 268,190 268,169 268,240 267,994 -0.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.36% -8.01% -9.01% -14.26% -11.18% -18.91% -21.01% -
ROE -0.87% -3.45% -1.84% -9.57% -5.30% -5.74% -3.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.90 45.55 21.76 72.51 53.73 34.26 17.80 147.13%
EPS -0.94 -3.65 -1.96 -10.34 -6.01 -6.48 -3.74 -60.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.083 1.0569 1.0642 1.0803 1.1349 1.128 1.152 -4.04%
Adjusted Per Share Value based on latest NOSH - 268,225
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.11 23.28 11.10 37.05 27.45 17.51 9.09 146.78%
EPS -0.48 -1.87 -1.00 -5.28 -3.07 -3.31 -1.91 -60.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5518 0.5402 0.5429 0.552 0.5799 0.5765 0.5882 -4.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.385 0.385 0.455 0.555 0.57 0.60 0.695 -
P/RPS 0.56 0.85 2.09 0.77 1.06 1.75 3.90 -72.67%
P/EPS -40.96 -10.55 -23.21 -5.37 -9.48 -9.26 -18.58 69.63%
EY -2.44 -9.48 -4.31 -18.63 -10.54 -10.80 -5.38 -41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.43 0.51 0.50 0.53 0.60 -28.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 14/05/15 25/02/15 25/11/14 14/08/14 15/05/14 19/02/14 -
Price 0.44 0.39 0.435 0.485 0.675 0.62 0.67 -
P/RPS 0.64 0.86 2.00 0.67 1.26 1.81 3.76 -69.38%
P/EPS -46.81 -10.68 -22.19 -4.69 -11.23 -9.57 -17.91 90.07%
EY -2.14 -9.36 -4.51 -21.32 -8.90 -10.45 -5.58 -47.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.45 0.59 0.55 0.58 -20.69%

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