[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -329.39%
YoY- -548.88%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 256,154 186,017 118,678 58,288 272,195 204,344 136,566 52.03%
PBT 68,847 14,915 -2,240 -26,742 15,266 15,066 14,571 181.31%
Tax -24,116 -6,652 -8,685 -2,166 -2,664 -1,420 -3,694 248.90%
NP 44,731 8,263 -10,925 -28,908 12,602 13,646 10,877 156.46%
-
NP to SH 44,731 8,263 -10,925 -28,908 12,602 13,646 10,877 156.46%
-
Tax Rate 35.03% 44.60% - - 17.45% 9.43% 25.35% -
Total Cost 211,423 177,754 129,603 87,196 259,593 190,698 125,689 41.39%
-
Net Worth 403,847 363,210 345,282 328,055 355,861 358,661 297,600 22.54%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,328 - - - 9,919 9,912 6,042 -32.78%
Div Payout % 7.44% - - - 78.71% 72.64% 55.56% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 403,847 363,210 345,282 328,055 355,861 358,661 297,600 22.54%
NOSH 332,822 332,336 332,002 330,633 330,633 330,411 268,567 15.35%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.46% 4.44% -9.21% -49.60% 4.63% 6.68% 7.96% -
ROE 11.08% 2.27% -3.16% -8.81% 3.54% 3.80% 3.65% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 76.96 55.97 35.75 17.63 82.33 61.85 50.85 31.78%
EPS 13.44 2.49 -3.29 -8.74 3.81 4.13 4.05 122.32%
DPS 1.00 0.00 0.00 0.00 3.00 3.00 2.25 -41.73%
NAPS 1.2134 1.0929 1.04 0.9922 1.0763 1.0855 1.1081 6.23%
Adjusted Per Share Value based on latest NOSH - 330,633
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.80 35.44 22.61 11.11 51.86 38.93 26.02 52.02%
EPS 8.52 1.57 -2.08 -5.51 2.40 2.60 2.07 156.60%
DPS 0.63 0.00 0.00 0.00 1.89 1.89 1.15 -33.02%
NAPS 0.7694 0.692 0.6579 0.625 0.678 0.6833 0.567 22.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.725 0.535 0.595 0.635 1.01 1.14 1.20 -
P/RPS 0.94 0.96 1.66 3.60 1.23 1.84 2.36 -45.83%
P/EPS 5.39 21.52 -18.08 -7.26 26.50 27.60 29.63 -67.86%
EY 18.54 4.65 -5.53 -13.77 3.77 3.62 3.38 210.70%
DY 1.38 0.00 0.00 0.00 2.97 2.63 1.88 -18.61%
P/NAPS 0.60 0.49 0.57 0.64 0.94 1.05 1.08 -32.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 24/05/18 23/02/18 28/11/17 17/08/17 23/05/17 -
Price 0.715 0.75 0.56 0.66 0.545 1.17 1.31 -
P/RPS 0.93 1.34 1.57 3.74 0.66 1.89 2.58 -49.31%
P/EPS 5.32 30.16 -17.02 -7.55 14.30 28.33 32.35 -69.95%
EY 18.80 3.32 -5.88 -13.25 6.99 3.53 3.09 232.90%
DY 1.40 0.00 0.00 0.00 5.50 2.56 1.72 -12.81%
P/NAPS 0.59 0.69 0.54 0.67 0.51 1.08 1.18 -36.97%

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