[NOTION] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -86.59%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 61,053 239,730 184,280 122,193 58,251 194,462 144,097 -43.50%
PBT 6,712 -10,847 872 -14,451 -7,817 -34,329 -17,181 -
Tax -3,598 -2,177 -3,386 4,659 2,569 6,593 1,064 -
NP 3,114 -13,024 -2,514 -9,792 -5,248 -27,736 -16,117 -
-
NP to SH 3,114 -13,024 -2,514 -9,792 -5,248 -27,736 -16,117 -
-
Tax Rate 53.61% - 388.30% - - - - -
Total Cost 57,939 252,754 186,794 131,985 63,499 222,198 160,214 -49.14%
-
Net Worth 286,031 282,846 289,644 283,538 284,944 289,726 304,345 -4.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 286,031 282,846 289,644 283,538 284,944 289,726 304,345 -4.04%
NOSH 268,448 268,330 267,446 268,273 267,755 268,190 268,169 0.06%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.10% -5.43% -1.36% -8.01% -9.01% -14.26% -11.18% -
ROE 1.09% -4.60% -0.87% -3.45% -1.84% -9.57% -5.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.74 89.34 68.90 45.55 21.76 72.51 53.73 -43.54%
EPS 1.16 -4.85 -0.94 -3.65 -1.96 -10.34 -6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 1.0541 1.083 1.0569 1.0642 1.0803 1.1349 -4.10%
Adjusted Per Share Value based on latest NOSH - 268,875
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.63 45.67 35.11 23.28 11.10 37.05 27.45 -43.50%
EPS 0.59 -2.48 -0.48 -1.87 -1.00 -5.28 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.5389 0.5518 0.5402 0.5429 0.552 0.5799 -4.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.42 0.385 0.385 0.385 0.455 0.555 0.57 -
P/RPS 1.85 0.43 0.56 0.85 2.09 0.77 1.06 44.81%
P/EPS 36.21 -7.93 -40.96 -10.55 -23.21 -5.37 -9.48 -
EY 2.76 -12.61 -2.44 -9.48 -4.31 -18.63 -10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.36 0.36 0.43 0.51 0.50 -15.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 20/11/15 20/08/15 14/05/15 25/02/15 25/11/14 14/08/14 -
Price 0.42 0.395 0.44 0.39 0.435 0.485 0.675 -
P/RPS 1.85 0.44 0.64 0.86 2.00 0.67 1.26 29.09%
P/EPS 36.21 -8.14 -46.81 -10.68 -22.19 -4.69 -11.23 -
EY 2.76 -12.29 -2.14 -9.36 -4.51 -21.32 -8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.37 0.41 0.45 0.59 -24.06%

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