[NOTION] QoQ Cumulative Quarter Result on 30-Sep-2017 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -7.65%
YoY- 121.98%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 186,017 118,678 58,288 272,195 204,344 136,566 68,076 95.81%
PBT 14,915 -2,240 -26,742 15,266 15,066 14,571 8,974 40.44%
Tax -6,652 -8,685 -2,166 -2,664 -1,420 -3,694 -2,534 90.63%
NP 8,263 -10,925 -28,908 12,602 13,646 10,877 6,440 18.13%
-
NP to SH 8,263 -10,925 -28,908 12,602 13,646 10,877 6,440 18.13%
-
Tax Rate 44.60% - - 17.45% 9.43% 25.35% 28.24% -
Total Cost 177,754 129,603 87,196 259,593 190,698 125,689 61,636 103.00%
-
Net Worth 363,210 345,282 328,055 355,861 358,661 297,600 296,061 14.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 9,919 9,912 6,042 2,012 -
Div Payout % - - - 78.71% 72.64% 55.56% 31.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 363,210 345,282 328,055 355,861 358,661 297,600 296,061 14.64%
NOSH 332,336 332,002 330,633 330,633 330,411 268,567 270,418 14.77%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.44% -9.21% -49.60% 4.63% 6.68% 7.96% 9.46% -
ROE 2.27% -3.16% -8.81% 3.54% 3.80% 3.65% 2.18% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.97 35.75 17.63 82.33 61.85 50.85 25.38 69.66%
EPS 2.49 -3.29 -8.74 3.81 4.13 4.05 2.40 2.49%
DPS 0.00 0.00 0.00 3.00 3.00 2.25 0.75 -
NAPS 1.0929 1.04 0.9922 1.0763 1.0855 1.1081 1.1036 -0.64%
Adjusted Per Share Value based on latest NOSH - 330,633
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.44 22.61 11.11 51.86 38.93 26.02 12.97 95.81%
EPS 1.57 -2.08 -5.51 2.40 2.60 2.07 1.23 17.72%
DPS 0.00 0.00 0.00 1.89 1.89 1.15 0.38 -
NAPS 0.692 0.6579 0.625 0.678 0.6833 0.567 0.5641 14.63%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.535 0.595 0.635 1.01 1.14 1.20 0.455 -
P/RPS 0.96 1.66 3.60 1.23 1.84 2.36 1.79 -34.06%
P/EPS 21.52 -18.08 -7.26 26.50 27.60 29.63 18.95 8.87%
EY 4.65 -5.53 -13.77 3.77 3.62 3.38 5.28 -8.14%
DY 0.00 0.00 0.00 2.97 2.63 1.88 1.65 -
P/NAPS 0.49 0.57 0.64 0.94 1.05 1.08 0.41 12.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 23/02/18 28/11/17 17/08/17 23/05/17 23/02/17 -
Price 0.75 0.56 0.66 0.545 1.17 1.31 0.88 -
P/RPS 1.34 1.57 3.74 0.66 1.89 2.58 3.47 -47.06%
P/EPS 30.16 -17.02 -7.55 14.30 28.33 32.35 36.66 -12.23%
EY 3.32 -5.88 -13.25 6.99 3.53 3.09 2.73 13.97%
DY 0.00 0.00 0.00 5.50 2.56 1.72 0.85 -
P/NAPS 0.69 0.54 0.67 0.51 1.08 1.18 0.80 -9.41%

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