[NOTION] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 22.21%
YoY- -299.47%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 336,482 250,812 169,469 91,671 353,373 239,157 149,957 71.31%
PBT 18,343 4,993 -5,198 -5,126 -7,002 -4,401 6,931 91.21%
Tax -9,607 -10,535 -2,094 -914 -762 -738 -747 448.07%
NP 8,736 -5,542 -7,292 -6,040 -7,764 -5,139 6,184 25.87%
-
NP to SH 8,736 -5,542 -7,292 -6,040 -7,764 -5,139 6,184 25.87%
-
Tax Rate 52.37% 211.00% - - - - 10.78% -
Total Cost 327,746 256,354 176,761 97,711 361,137 244,296 143,773 73.12%
-
Net Worth 421,930 409,605 408,522 410,482 414,453 429,330 437,800 -2.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 421,930 409,605 408,522 410,482 414,453 429,330 437,800 -2.42%
NOSH 515,681 515,681 515,681 515,681 515,681 515,588 515,483 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.60% -2.21% -4.30% -6.59% -2.20% -2.15% 4.12% -
ROE 2.07% -1.35% -1.78% -1.47% -1.87% -1.20% 1.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.25 48.64 32.86 17.78 68.53 46.39 29.09 71.26%
EPS 1.69 -1.07 -1.41 -1.17 -1.51 -1.00 1.20 25.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8182 0.7943 0.7922 0.796 0.8037 0.8327 0.8493 -2.45%
Adjusted Per Share Value based on latest NOSH - 515,681
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.07 47.76 32.27 17.46 67.29 45.54 28.55 71.32%
EPS 1.66 -1.06 -1.39 -1.15 -1.48 -0.98 1.18 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8034 0.78 0.7779 0.7816 0.7892 0.8175 0.8336 -2.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.31 0.31 0.335 0.345 0.575 0.56 0.735 -
P/RPS 0.48 0.64 1.02 1.94 0.84 1.21 2.53 -66.94%
P/EPS 18.30 -28.85 -23.69 -29.46 -38.19 -56.18 61.27 -55.28%
EY 5.46 -3.47 -4.22 -3.39 -2.62 -1.78 1.63 123.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.43 0.72 0.67 0.87 -42.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 19/08/22 26/05/22 23/02/22 30/11/21 29/09/21 29/06/21 -
Price 0.30 0.345 0.31 0.375 0.395 0.60 0.555 -
P/RPS 0.46 0.71 0.94 2.11 0.58 1.29 1.91 -61.25%
P/EPS 17.71 -32.10 -21.92 -32.02 -26.24 -60.20 46.26 -47.24%
EY 5.65 -3.12 -4.56 -3.12 -3.81 -1.66 2.16 89.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.39 0.47 0.49 0.72 0.65 -31.29%

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