[NOTION] QoQ 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- -137.7%
YoY- -121.26%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 67,339 60,390 58,288 67,851 67,778 68,490 68,076 -0.72%
PBT 17,155 24,502 -26,742 200 495 5,597 8,974 54.21%
Tax 2,033 -6,519 -2,166 -1,244 2,274 -1,160 -2,534 -
NP 19,188 17,983 -28,908 -1,044 2,769 4,437 6,440 107.47%
-
NP to SH 19,188 17,983 -28,908 -1,044 2,769 4,437 6,440 107.47%
-
Tax Rate -11.85% 26.61% - 622.00% -459.39% 20.73% 28.24% -
Total Cost 48,151 42,407 87,196 68,895 65,009 64,053 61,636 -15.21%
-
Net Worth 363,210 345,282 328,055 355,861 357,827 297,978 296,061 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 - - - - 2,472 4,033 2,012 -
Div Payout % - - - - 89.29% 90.91% 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 363,210 345,282 328,055 355,861 357,827 297,978 296,061 14.64%
NOSH 332,336 332,002 330,633 330,633 329,642 268,909 270,418 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 28.49% 29.78% -49.60% -1.54% 4.09% 6.48% 9.46% -
ROE 5.28% 5.21% -8.81% -0.29% 0.77% 1.49% 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 20.26 18.19 17.63 20.52 20.56 25.47 25.38 -13.98%
EPS 5.77 5.42 -8.74 -0.32 0.84 1.65 2.40 79.75%
DPS 0.00 0.00 0.00 0.00 0.75 1.50 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 12.83 11.51 11.11 12.93 12.91 13.05 12.97 -0.72%
EPS 3.66 3.43 -5.51 -0.20 0.53 0.85 1.23 107.29%
DPS 0.00 0.00 0.00 0.00 0.47 0.77 0.38 -
NAPS 0.692 0.6579 0.625 0.678 0.6818 0.5677 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 2.64 3.27 3.60 4.92 5.54 4.71 1.79 29.66%
P/EPS 9.27 10.98 -7.26 -319.87 135.71 72.73 18.95 -37.99%
EY 10.79 9.10 -13.77 -0.31 0.74 1.38 5.28 61.24%
DY 0.00 0.00 0.00 0.00 0.66 1.25 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 3.70 3.08 3.74 2.66 5.69 5.14 3.47 4.38%
P/EPS 12.99 10.34 -7.55 -172.60 139.29 79.39 36.66 -50.02%
EY 7.70 9.67 -13.25 -0.58 0.72 1.26 2.73 100.00%
DY 0.00 0.00 0.00 0.00 0.64 1.15 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