[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -104.85%
YoY- 92.5%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 237,731 172,752 116,395 63,338 256,154 186,017 118,678 58.84%
PBT 10,104 -4,509 -5,450 -897 68,847 14,915 -2,240 -
Tax -2,511 17 -910 -1,272 -24,116 -6,652 -8,685 -56.24%
NP 7,593 -4,492 -6,360 -2,169 44,731 8,263 -10,925 -
-
NP to SH 7,593 -4,492 -6,360 -2,169 44,731 8,263 -10,925 -
-
Tax Rate 24.85% - - - 35.03% 44.60% - -
Total Cost 230,138 177,244 122,755 65,507 211,423 177,754 129,603 46.58%
-
Net Worth 417,635 404,109 399,011 401,941 403,847 363,210 345,282 13.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,331 - - - 3,328 - - -
Div Payout % 43.88% - - - 7.44% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 417,635 404,109 399,011 401,941 403,847 363,210 345,282 13.50%
NOSH 333,175 333,175 333,175 333,146 332,822 332,336 332,002 0.23%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.19% -2.60% -5.46% -3.42% 17.46% 4.44% -9.21% -
ROE 1.82% -1.11% -1.59% -0.54% 11.08% 2.27% -3.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.35 51.85 34.94 19.01 76.96 55.97 35.75 58.45%
EPS 2.28 -1.35 -1.91 -0.65 13.44 2.49 -3.29 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2535 1.2129 1.1976 1.2065 1.2134 1.0929 1.04 13.24%
Adjusted Per Share Value based on latest NOSH - 333,146
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.29 32.91 22.18 12.07 48.80 35.44 22.61 58.83%
EPS 1.45 -0.86 -1.21 -0.41 8.52 1.57 -2.08 -
DPS 0.63 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.7957 0.7699 0.7602 0.7658 0.7694 0.692 0.6579 13.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.535 0.53 0.57 0.605 0.725 0.535 0.595 -
P/RPS 0.75 1.02 1.63 3.18 0.94 0.96 1.66 -41.09%
P/EPS 23.48 -39.31 -29.86 -92.92 5.39 21.52 -18.08 -
EY 4.26 -2.54 -3.35 -1.08 18.54 4.65 -5.53 -
DY 1.87 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.50 0.60 0.49 0.57 -17.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 22/08/19 23/05/19 26/02/19 26/11/18 23/08/18 24/05/18 -
Price 0.885 0.51 0.50 0.64 0.715 0.75 0.56 -
P/RPS 1.24 0.98 1.43 3.37 0.93 1.34 1.57 -14.54%
P/EPS 38.83 -37.83 -26.19 -98.30 5.32 30.16 -17.02 -
EY 2.58 -2.64 -3.82 -1.02 18.80 3.32 -5.88 -
DY 1.13 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 0.71 0.42 0.42 0.53 0.59 0.69 0.54 19.99%

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